Valuation JSP Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 25/09/2026 +03			5-day change	1st Jan Change
3,035.00 ^JPY	+0.83%		+2.29%	+24.03%

08-07	JSP Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-31	JSP Corporation Provides Dividend Guidance for the Second Quarter End of the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	45,816	46,233	60,278	53,725	59,621	79,538	-	-
Change	-	0.91%	30.38%	-10.87%	10.97%	33.41%	-	-
Enterprise Value (EV)	49,505	52,789	65,536	60,431	64,961	79,538	79,538	79,538
Change	-	6.63%	24.15%	-7.79%	7.5%	22.44%	0%	0%
P/E	15.8x	18.3x	10.4x	10.6x	9.03x	10.2x	9.94x	8.84x
PBR	0.53x	0.5x	0.63x	0.53x	0.55x	-	-	-
PEG	-	-1.5x	0x	-0.8x	0.3x	0.6x	3.84x	0.7x
Capitalization / Revenue	0.4x	0.35x	0.45x	0.38x	0.41x	0.47x	0.45x	0.44x
EV / Revenue	0x	0x	0x	0x	0x	0.47x	0.45x	0.44x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.3x	7.1x	6.31x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	50	50	65	80	90	100	105	110
Rate of return	3.25%	3.22%	2.83%	3.9%	3.96%	3.29%	3.46%	3.62%
EPS ²	97.06	84.91	221.8	193.3	251.9	297.6	305.3	343.4
Distribution rate	51.5%	58.9%	29.3%	41.4%	35.7%	33.6%	34.4%	32%
Net sales ¹	114,125	131,714	135,051	142,250	145,456	170,000	175,500	181,000
EBITDA	11,421	-	15,195	-	-	-	-	-
EBIT ¹	4,589	2,956	7,563	6,888	7,765	10,900	11,200	12,600
Net income ¹	2,893	2,531	6,391	5,066	6,602	7,800	8,000	9,000
Net Debt	3,689	6,556	5,258	6,706	5,340	-	-	-
Reference price ²	1,537.00	1,551.00	2,300.00	2,050.00	2,275.00	3,035.00	3,035.00	3,035.00
Nbr of stocks (in thousands)	29,808	29,808	26,208	26,207	26,207	26,207	-	-
Announcement Date	4/28/22 A	4/28/23 A	4/30/24 A	4/30/25 A	4/30/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JSP CORPORATION	10.2x	-	-	3.29%	505M
AIR LIQUIDE	27.07x	4.2x	13.51x	2.14%	121B
NAN YA PLASTICS CORPORATION	17.47x	5.62x	27.94x	3.94%	59.4B
SABIC	62.79x	1.29x	8.48x	6.15%	37.71B
WANHUA CHEMICAL GROUP CO., LTD.	11.07x	1.18x	6.38x	2.99%	32.39B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.23x	3.01x	7.07x	4.7%	24.19B
LYONDELLBASELL INDUSTRIES N.V.	8x	0.82x	5.06x	4.75%	18.78B
RONGSHENG PETROCHEMICAL CO., LTD.	15.89x	0.77x	5.73x	1.94%	18.69B
SOLAR INDUSTRIES INDIA LIMITED	70.18x	12.69x	46.14x	0.07%	18.64B
RESONAC HOLDINGS CORPORATION	25.75x	2.66x	12.6x	0.43%	18.03B
Average	25.77x	3.58x	14.77x	3.04%	34.98B
Weighted average by Cap.	27.16x	3.77x	15.14x	3.07%