|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,031.00 JPY | -0.10% |
|
+0.59% | +2.79% |
| 29/10/24 | Estic Corporation Reports Earnings Results for the Half Year Ended September 30, 2024 | CI |
| 27/08/19 | Tranche Update on Estic Corporation's Equity Buyback Plan announced on July 26, 2019. | CI |
Company Valuation: Estic Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,548 | 11,886 | 10,849 | 8,337 | 9,212 | 8,972 |
| Change | - | 57.47% | -8.73% | -23.15% | 10.49% | -2.6% |
| Enterprise Value (EV) 1 | 7,009 | 10,682 | 8,827 | 6,162 | 7,699 | 5,646 |
| Change | - | 52.4% | -17.37% | -30.19% | 24.94% | -26.66% |
| P/E Ratio | 6.61x | 16.3x | 13.2x | 7.72x | 8.13x | 7.59x |
| PBR | 1.26x | 1.84x | 1.5x | 1.01x | 1x | 0.86x |
| PEG | - | -0.5x | 1.1x | 0.2x | 1.66x | 1.84x |
| Capitalization / Revenue | 1.11x | 2.25x | 1.89x | 1.24x | 1.29x | 1.14x |
| EV / Revenue | 1.03x | 2.02x | 1.53x | 0.92x | 1.08x | 0.72x |
| EV / EBITDA | 3.69x | 8.88x | 7.13x | 3.85x | 4.69x | 3.1x |
| EV / EBIT | 3.96x | 10.1x | 7.87x | 4.15x | 5.17x | 3.45x |
| EV / FCF | 11.8x | 13.3x | 11.1x | 33x | -11.5x | 3.31x |
| FCF Yield | 8.47% | 7.54% | 9.01% | 3.03% | -8.67% | 30.2% |
| Dividend per Share 2 | 24.25 | 15.25 | - | 23 | 25 | 28 |
| Rate of return | 3.19% | 1.27% | - | 2.74% | 2.7% | 3.11% |
| EPS 2 | 115.2 | 73.52 | 82.64 | 108.6 | 113.9 | 118.6 |
| Distribution rate | 21.1% | 20.7% | - | 21.2% | 21.9% | 23.6% |
| Net sales 1 | 6,773 | 5,294 | 5,754 | 6,718 | 7,127 | 7,881 |
| EBITDA 1 | 1,899 | 1,203 | 1,238 | 1,600 | 1,640 | 1,824 |
| EBIT 1 | 1,772 | 1,056 | 1,121 | 1,484 | 1,490 | 1,638 |
| Net income 1 | 1,193 | 729 | 820 | 1,079 | 1,133 | 1,181 |
| Net Debt 1 | -539 | -1,204 | -2,022 | -2,175 | -1,513 | -3,326 |
| Reference price 2 | 761.25 | 1,198.75 | 1,093.00 | 839.00 | 926.00 | 901.00 |
| Nbr of stocks (in thousands) | 9,916 | 9,916 | 9,926 | 9,937 | 9,948 | 9,958 |
| Announcement Date | 6/18/20 A | 6/17/21 A | 6/17/22 A | 6/19/23 A | 6/19/24 A | 6/19/25 A |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 64.23M | |
| 33.76x | 5.81x | 21.61x | 0.8% | 116B | |
| 42.62x | 7.32x | 27.41x | 1.43% | 42.79B | |
| 24.33x | 3.56x | 15.34x | 0.96% | 29.72B | |
| 31.85x | 4.11x | 15.17x | 0.11% | 30.04B | |
| 20.49x | 1.69x | 12.48x | 2.36% | 29.05B | |
| 24.35x | 2.92x | 12.73x | 1.55% | 26.38B | |
| 27.74x | 4.56x | 16.31x | 1.44% | 27.65B | |
| 24.76x | 3.19x | 15.22x | 1.84% | 23.29B | |
| Average | 28.74x | 4.15x | 17.03x | 1.31% | 36.09B | |
| Weighted average by Cap. | 30.78x | 4.75x | 18.76x | 1.16% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 6161 Stock
- Valuation Estic Corporation
Select your edition
All financial news and data tailored to specific country editions
