Valuation Create Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 06/11/2026 +03			5-day change	1st Jan Change
1,101.00 ^JPY	-3.76%		-5.49%	-10.63%

21/02/25	Tranche Update on Create Corporation's Equity Buyback Plan announced on February 20, 2025.	CI
21/02/25	Create Corporation's Equity Buyback announced on February 20, 2025, has closed with 35,200 shares, representing 0.9% for ¥37.49 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	2,524	2,406	3,003	3,585	3,948	4,474
Change	-	-4.67%	24.8%	19.39%	10.13%	13.32%
Enterprise Value (EV) ¹	3,172	2,881	3,095	3,735	3,649	3,440
Change	-	-9.17%	7.42%	20.69%	-2.3%	-5.73%
P/E	-23.6x	13.3x	7.27x	25x	8.18x	12.3x
PBR	0.6x	0.55x	0.62x	0.73x	0.74x	0.8x
PEG	-	-0x	0x	-0.4x	0x	-0.5x
Capitalization / Revenue	0.09x	0.08x	0.09x	0.1x	0.11x	0.12x
EV / Revenue	0.11x	0.09x	0.09x	0.1x	0.1x	0.09x
EV / EBITDA	62.2x	7.72x	4x	7.2x	4.13x	3.6x
EV / EBIT	-39.2x	10.7x	4.55x	9.04x	4.75x	4.17x
EV / FCF	46.4x	11.5x	4.74x	-52.9x	4.78x	3.41x
FCF Yield	2.16%	8.7%	21.1%	-1.89%	20.9%	29.3%
Dividend per Share ²	-	12	22	26	38	40
Rate of return	-	1.96%	2.85%	2.83%	3.74%	3.48%
EPS ²	-27.38	45.85	106.4	36.7	124.3	93.51
Distribution rate	-	26.2%	20.7%	70.8%	30.6%	42.8%
Net sales ¹	29,629	31,525	34,881	35,860	36,550	37,323
EBITDA ¹	51	373	773	519	883	956
EBIT ¹	-81	270	680	413	769	824
Net income ¹	-107	180	419	143	486	364
Net Debt ¹	648	475	92	150	-299	-1,034
Reference price ²	645.00	612.00	773.00	919.00	1,017.00	1,148.00
Nbr of stocks (in thousands)	3,913	3,931	3,884	3,901	3,882	3,897
Announcement Date	6/25/21 A	6/28/22 A	6/23/23 A	6/21/24 A	6/19/25 A	6/18/26 A

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CREATE CORPORATION	-	-	-	-	28.23M
FERGUSON ENTERPRISES INC.	21.24x	1.56x	14.85x	1.54%	45.59B
ASSA ABLOY AB	25.62x	3.18x	15.46x	1.72%	45.58B
SAINT-GOBAIN	12.82x	0.98x	6.41x	3.16%	40.87B
GEBERIT AG	30.37x	6.08x	20.67x	2.26%	23.46B
KINGSPAN GROUP PLC	21.7x	1.86x	13.45x	0.67%	18.82B
MASCO CORPORATION	17.85x	2.43x	11.87x	1.52%	16.16B
CARLISLE COMPANIES INCORPORATED	20.46x	3.21x	13.47x	1.24%	14.61B
QXO, INC.	-18x	1.44x	17.04x	3.14%	12.08B
OWENS CORNING	15.62x	1.46x	7.36x	2.54%	9.58B
Average	16.41x	2.47x	13.40x	1.98%	22.68B
Weighted average by Cap.	18.97x	2.43x	13.44x	1.98%