Valuation GSI Creos Corporation

Stocks

Market Closed - Japan Exchange 14:30:00 06/11/2026 HKT			5-day change	1st Jan Change
2,334.00 ^JPY	-3.11%		-2.51%	-5.89%

09-24	Tranche Update on GSI Creos Corporation's Equity Buyback Plan announced on February 9, 2026.	CI
09-18	GSI Creos Corporation's Equity Buyback announced on February 9, 2026, has closed with 274,300 shares, representing 2.25% for ¥699.84 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	13,948	19,497	29,723	24,350	29,646	28,025	-	-
Change	-	39.79%	52.45%	-18.08%	21.75%	-5.47%	-	-
Enterprise Value (EV)	18,422	25,779	35,260	29,833	33,895	28,025	28,025	28,025
Change	-	39.94%	36.78%	-15.39%	13.61%	-17.32%	0%	0%
P/E	8.56x	11x	14.7x	10.3x	11.6x	10.3x	9.22x	6.84x
PBR	0.57x	0.75x	1.08x	0.81x	0.92x	-	-	-
PEG	-	1.29x	1x	0.6x	1.48x	1.08x	0.8x	0.2x
Capitalization / Revenue	0.12x	0.15x	0.2x	0.15x	0.16x	0.14x	0.13x	0.13x
EV / Revenue	0x	0x	0x	0x	0x	0.14x	0.13x	0.13x
EV / EBITDA	-	-	-	-	0x	6.49x	5.75x	5.15x
EV / EBIT	0x	0x	0x	0x	0x	7.17x	6.31x	5.64x
EV / FCF	-	-0x	-0x	0x	0x	24.4x	10x	6.12x
FCF Yield	-	-12.1%	-0.37%	10.7%	14.2%	4.1%	9.96%	16.3%
Dividend per Share ²	65	73	83	97	104	106	126.6	170.6
Rate of return	5.71%	4.59%	3.43%	4.89%	4.31%	4.54%	5.42%	7.31%
EPS ²	133	144.3	164.6	192.2	207.2	227	253.1	341.2
Distribution rate	48.9%	50.6%	50.4%	50.5%	50.2%	46.7%	50%	50%
Net sales ¹	111,829	131,054	146,194	165,541	188,677	199,000	209,790	221,530
EBITDA ¹	-	-	-	-	4,083	4,320	4,870	5,440
EBIT ¹	2,008	1,829	2,881	2,950	3,605	3,910	4,440	4,970
Net income ¹	1,638	1,769	2,019	2,358	2,544	2,790	3,110	4,190
Net Debt	4,474	6,282	5,537	5,483	4,249	-	-	-
Reference price ²	1,138.00	1,590.00	2,423.00	1,984.00	2,414.00	2,334.00	2,334.00	2,334.00
Nbr of stocks (in thousands)	12,256	12,263	12,267	12,273	12,281	12,007	-	-
Announcement Date	13/5/22	15/5/23	15/5/24	15/5/25	15/5/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GSI CREOS CORPORATION	10.28x	-	-	4.54%	177M
XINFENGMING GROUP CO., LTD.	9.72x	0.56x	6.03x	3.68%	4.49B
K.P.R. MILL LIMITED	36.21x	5.02x	24.07x	0.5%	4.23B
WELSPUN LIVING LIMITED	36.03x	2.15x	17.58x	-	2.42B
COATS GROUP PLC	14.24x	1.72x	7.28x	3.15%	2.13B
JIANGSU GUOTAI INTERNATIONAL GROUP CO., LTD.	10.86x	-	-	5.42%	1.93B
BROS EASTERN.,LTD	12.24x	-	-	7.22%	1.74B
VARDHMAN TEXTILES LIMITED	12.35x	1.41x	9.18x	1.31%	1.57B
Average	17.74x	2.17x	12.83x	3.69%	2.34B
Weighted average by Cap.	20.22x	2.35x	13.57x	3.15%