Valuation GSI Co., Ltd.

Stocks

Delayed Sapporo S.E. Other stock markets 08:26:47 28/07/2026 +03			5-day change	1st Jan Change
1,307.00 ^JPY	-2.46%		-0.23%	+0.54%

28/12/23	Certain Common Stock of GSI Co., Ltd. are subject to a Lock-Up Agreement Ending on 28-DEC-2023.	CI
27/06/23	GSI Co., Ltd. has completed an IPO in the amount of Â¥405 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2024	2025	2026
Market Cap ¹	2,800	2,816	2,600
Change	-	0.57%	-7.67%
Enterprise Value (EV) ¹	948	1,535	1,299
Change	-	61.92%	-15.37%
P/E	8.77x	10.7x	6.91x
PBR	1.34x	1.29x	1.07x
PEG	-	-0.6x	0.2x
Capitalization / Revenue	0.7x	0.66x	0.56x
EV / Revenue	0.24x	0.36x	0.28x
EV / EBITDA	2.15x	3.61x	2.54x
EV / EBIT	2.22x	3.79x	2.63x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	53	57	62
Rate of return	3.79%	4.05%	4.77%
EPS ²	159.6	131.5	188
Distribution rate	33.2%	43.3%	33%
Net sales ¹	4,022	4,241	4,629
EBITDA ¹	440	425	512
EBIT ¹	427	405	494
Net income ¹	308	263	376
Net Debt ¹	-1,852	-1,281	-1,301
Reference price ²	1,400.00	1,408.00	1,300.00
Nbr of stocks (in thousands)	2,000	2,000	2,000
Announcement Date	6/27/24 A	6/27/25 A	6/25/26 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.($)
GSI CO., LTD.	-	-	-	-	15.95M
IBM	22.47x	3.65x	12.74x	2.98%	213B
ACCENTURE PLC	12.82x	1.42x	7.44x	3.75%	106B
SNOWFLAKE INC.	-99.09x	15.69x	90.82x	-.--%	98.05B
TATA CONSULTANCY SERVICES LTD.	15.87x	2.9x	10.97x	5.18%	92.42B
RELX PLC	22.58x	5.8x	14.27x	2.54%	66.69B
INFOSYS LIMITED	15.13x	2.21x	9.37x	5.16%	48.86B
FUJITSU LIMITED	21.96x	1.78x	11.22x	1.35%	40.7B
HCL TECHNOLOGIES LIMITED	18.31x	2.35x	11.27x	4.72%	37.98B
NEC CORPORATION	20.58x	1.52x	9.59x	0.92%	37.34B
Average	5.63x	4.15x	19.74x	2.96%	74.14B
Weighted average by Cap.	3.38x	4.65x	21.68x	2.97%