Valuation Vertex Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 11/09/2026 +03			5-day change	1st Jan Change
1,184.00 ^JPY	-1.42%		+2.25%	-9.76%

08-07	Vertex Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-07	Vertex Corporation Provides Consolidated Earnings Guidance for 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	25,927	34,133	41,856	45,931	97,476	58,301	-	-
Change	-	31.65%	22.62%	9.73%	112.23%	-40.19%	-	-
Enterprise Value (EV)	17,075	28,420	32,689	32,517	85,447	58,301	58,301	58,301
Change	-	66.44%	15.02%	-0.53%	162.78%	-31.77%	0%	0%
P/E	5.97x	9.19x	11.3x	9.58x	9.5x	13.3x	11.1x	10.8x
PBR	0.89x	1.09x	1.25x	1.27x	2.21x	-	-	-
PEG	-	-0.7x	5.31x	0.3x	0x	-0.2x	0.6x	3.83x
Capitalization / Revenue	0.69x	0.87x	1.14x	1.18x	2.1x	1.13x	1.05x	1.03x
EV / Revenue	0x	0x	0x	0x	0x	1.13x	1.05x	1.03x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.21x	7.47x	7.29x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	13.33	15	20	30	35	40	43.5	44
Rate of return	2.77%	2.32%	2.45%	3.29%	1.77%	3.38%	3.67%	3.72%
EPS ²	80.48	70.43	71.93	95.3	208	89.1	106.3	109.3
Distribution rate	16.6%	21.3%	27.8%	31.5%	16.8%	44.9%	40.9%	40.3%
Net sales ¹	37,514	39,095	36,833	38,918	46,519	51,700	55,450	56,500
EBITDA	-	6,467	6,799	-	-	-	-	-
EBIT ¹	6,143	5,560	5,727	6,285	7,058	7,100	7,800	8,000
Net income ¹	4,242	3,742	3,728	4,826	10,315	4,767	5,250	5,400
Net Debt	-8,852	-5,713	-9,167	-13,414	-12,029	-	-	-
Reference price ²	480.67	647.00	816.00	913.00	1,976.00	1,184.00	1,184.00	1,184.00
Nbr of stocks (in thousands)	53,940	52,756	51,294	50,307	49,330	49,241	-	-
Announcement Date	5/12/22 A	5/11/23 A	5/10/24 A	5/14/25 A	5/14/26 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.($)
VERTEX CORPORATION	13.29x	-	-	3.38%	380M
HOLCIM LTD	19.24x	2.63x	10.41x	2.66%	47.76B
JAMES HARDIE INDUSTRIES PLC	26.26x	3.48x	12.4x	-.--%	16.24B
DANGOTE CEMENT PLC	12.64x	3.42x	6.98x	5.89%	13.06B
ANHUI CONCH CEMENT COMPANY LIMITED	13.14x	0.6x	2.91x	4.45%	12.95B
SHREE CEMENT LIMITED	43.53x	3.3x	15.96x	0.69%	8.52B
BUZZI SPA	8.48x	1.23x	4.79x	1.95%	7.99B
BUA CEMENT PLC	20.6x	6.79x	12.6x	4.67%	7.1B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	13.65x	1.48x	5.54x	2.98%	6.43B
TCC GROUP HOLDINGS CO., LTD.	26.34x	1.39x	6.75x	2.12%	5.83B
Average	19.72x	2.70x	8.70x	2.88%	12.63B
Weighted average by Cap.	19.90x	2.69x	9.26x	2.76%