Valuation GEOSTR Corporation

Stocks

Delayed Japan Exchange Other stock markets 09:30:00 23/07/2026 +03			5-day change	1st Jan Change
431.00 ^JPY	0.00%		0.00%	+5.87%

02-09	GEOSTR Corporation's Equity Buyback announced on February 6, 2026, has closed with 650,000 shares, representing 2.08% for ¥279.5 million.	CI
02-09	Tranche Update on GEOSTR Corporation's Equity Buyback Plan announced on February 6, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	10,074	9,260	10,793	9,323	13,265	13,204	-	-
Change	-	-8.07%	16.55%	-13.62%	42.28%	-0.46%	-	-
Enterprise Value (EV)	9,721	8,758	10,499	9,059	12,866	13,204	13,204	13,204
Change	-	-9.9%	19.88%	-13.72%	42.02%	2.63%	0%	0%
P/E	6.92x	14.3x	9.78x	11.2x	7.14x	6.6x	10.2x	9.77x
PBR	0.46x	0.42x	0.46x	0.39x	0.52x	-	-	-
PEG	-	-0.3x	0.1x	-0.5x	0x	0.67x	-0.3x	2.44x
Capitalization / Revenue	0.33x	0.37x	0.4x	0.33x	0.46x	0.47x	0.43x	0.41x
EV / Revenue	0x	0x	0x	0x	0x	0.47x	0.43x	0.41x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.77x	6.6x	6.29x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	14	6	11	11	13	10	11	12
Rate of return	4.35%	2.03%	3.19%	3.69%	3.07%	2.32%	2.55%	2.78%
EPS ²	46.53	20.65	35.26	26.71	59.41	65.3	42.4	44.1
Distribution rate	30.1%	29.1%	31.2%	41.2%	21.9%	15.3%	25.9%	27.2%
Net sales ¹	30,860	25,236	26,910	28,527	28,858	28,000	31,000	32,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,204	1,522	1,831	1,551	2,050	1,700	2,000	2,100
Net income ¹	1,455	645	1,102	835	1,852	2,000	1,300	1,350
Net Debt	-353	-502	-294	-264	-399	-	-	-
Reference price ²	322.00	296.00	345.00	298.00	424.00	431.00	431.00	431.00
Nbr of stocks (in thousands)	31,285	31,285	31,285	31,285	31,285	30,635	-	-
Announcement Date	5/13/22 A	5/12/23 A	5/15/24 A	5/15/25 A	5/15/26 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.($)
GEOSTR CORPORATION	6.6x	-	-	2.32%	80.95M
HOLCIM LTD	20.77x	2.78x	10.96x	2.5%	50.61B
JAMES HARDIE INDUSTRIES PLC	23.58x	3.34x	12.1x	-.--%	14.16B
ANHUI CONCH CEMENT COMPANY LIMITED	11.24x	0.42x	1.89x	4.57%	13.41B
DANGOTE CEMENT PLC	12.35x	3.36x	6.87x	6.03%	12.61B
SHREE CEMENT LIMITED	47.13x	4.03x	18.94x	0.58%	9.99B
BUZZI SPA	8.99x	1.35x	5.11x	1.81%	8.62B
BUA CEMENT PLC	22.96x	7.54x	13.99x	4.19%	7.64B
EAGLE MATERIALS INC.	15.76x	3.4x	10.63x	0.5%	6.28B
TCC GROUP HOLDINGS CO., LTD.	26.65x	1.34x	6.56x	3.46%	5.53B
Average	19.60x	3.06x	9.67x	2.6%	12.89B
Weighted average by Cap.	20.65x	2.90x	9.95x	2.64%