|
Delayed
Japan Exchange
08:51:08 22/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 4,435.00 JPY | +3.74% |
|
+2.07% | +32.19% |
| 10-07 | Tranche Update on Espec Corp.'s Equity Buyback Plan announced on August 6, 2026. | CI |
| 08-06 | Espec Corp. authorizes a Buyback Plan. | CI |
Company Valuation: Espec Corp.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 44,026 | 44,429 | 66,589 | 52,005 | 64,103 | 90,301 | - | - |
| Change | - | 0.91% | 49.88% | -21.9% | 23.27% | 40.87% | - | - |
| Enterprise Value (EV) | 28,221 | 30,422 | 55,023 | 39,363 | 50,018 | 90,301 | 90,301 | 90,301 |
| Change | - | 7.8% | 80.86% | -28.46% | 27.07% | 80.53% | 0% | 0% |
| P/E | 23.2x | 13.5x | 13.4x | 8.66x | 11x | 14.9x | 13.5x | 12x |
| PBR | 0.97x | 0.95x | 1.26x | 0.92x | 1.03x | 1.39x | 1.3x | 1.22x |
| PEG | - | 0.2x | 0.3x | 0.4x | -6.6x | 2.56x | 1.3x | 1x |
| Capitalization / Revenue | 1.05x | 0.84x | 1.07x | 0.77x | 0.92x | 1.23x | 1.17x | 1.1x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.23x | 1.17x | 1.1x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 11x | 9.78x | 8.65x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 60 | 69 | 75 | 95 | 115 | 116 | 127 | 139.5 |
| Rate of return | 3.05% | 3.39% | 2.46% | 3.99% | 3.87% | 2.71% | 2.97% | 3.26% |
| EPS 2 | 84.89 | 150.3 | 227.6 | 275 | 270.4 | 286.2 | 316.8 | 355.4 |
| Distribution rate | 70.7% | 45.9% | 33% | 34.5% | 42.5% | 40.5% | 40.1% | 39.3% |
| Net sales 1 | 41,852 | 52,892 | 62,126 | 67,288 | 70,034 | 73,640 | 77,417 | 82,035 |
| EBITDA | 3,266 | 5,705 | 8,105 | 9,249 | 9,044 | - | - | - |
| EBIT 1 | 1,968 | 4,366 | 6,585 | 7,526 | 7,084 | 8,200 | 9,237 | 10,445 |
| Net income 1 | 1,905 | 3,330 | 4,969 | 6,003 | 5,879 | 5,980 | 6,683 | 7,550 |
| Net Debt | -15,805 | -14,007 | -11,566 | -12,642 | -14,085 | - | - | - |
| Reference price 2 | 1,968.00 | 2,035.00 | 3,050.00 | 2,382.00 | 2,973.00 | 4,275.00 | 4,275.00 | 4,275.00 |
| Nbr of stocks (in thousands) | 22,371 | 21,832 | 21,832 | 21,832 | 21,562 | 21,123 | - | - |
| Announcement Date | 5/13/22 A | 5/12/23 A | 5/15/24 A | 5/15/25 A | 5/14/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.94x | - | - | 2.71% | 571M | |
| 30.95x | 5.49x | 20.04x | 0.84% | 121B | |
| 31.77x | 5.03x | 19.08x | 1.69% | 91.33B | |
| 29.08x | 3.32x | 19.18x | 0.71% | 63.67B | |
| 41.31x | 6.45x | 28.45x | 1.84% | 60.22B | |
| 39.99x | 8.1x | 23.71x | -.--% | 58.11B | |
| 26.37x | 4.83x | 16.92x | 2.28% | 34.38B | |
| 31.83x | 4.16x | 15.68x | 0.11% | 30.68B | |
| 21.11x | 1.8x | 13.02x | 2.22% | 30.72B | |
| 22.2x | 3.2x | 13.79x | 1.06% | 26.91B | |
| Average | 28.96x | 4.71x | 18.87x | 1.35% | 51.74B | |
| Weighted average by Cap. | 31.78x | 5.09x | 19.95x | 1.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6859 Stock
- Valuation Espec Corp.
Select your edition
All financial news and data tailored to specific country editions
