Valuation Core Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 23/10/2026 BST			5-day change	1st Jan Change
2,164.00 ^JPY	0.00%		+4.59%	+4.54%

07-29	Core Corporation Revises Dividend Guidance for the Second Quarter-End Period of the Fiscal Year Ending March 31, 2027	CI
07-29	Core Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	21,450	22,656	22,935	27,272	25,624	32,226
Change	-	5.62%	1.23%	18.91%	-6.04%	25.76%
Enterprise Value (EV) ¹	19,758	20,093	19,321	22,588	19,353	25,518
Change	-	1.7%	-3.84%	16.91%	-14.32%	31.85%
P/E	15.1x	14x	11.6x	12x	11.4x	11.2x
PBR	1.74x	1.67x	1.51x	1.6x	1.38x	1.56x
PEG	-	1x	0.6x	0.8x	-7.53x	0.4x
Capitalization / Revenue	1.03x	1.04x	1x	1.14x	1.04x	1.21x
EV / Revenue	0.95x	0.92x	0.85x	0.94x	0.79x	0.96x
EV / EBITDA	8.44x	7.65x	6.5x	6.68x	5.71x	6.29x
EV / EBIT	9.72x	8.49x	7.04x	7.19x	6.09x	6.68x
EV / FCF	11.1x	16.5x	13.1x	14x	10.2x	16.5x
FCF Yield	9.04%	6.06%	7.66%	7.13%	9.77%	6.05%
Dividend per Share ²	30	35	40	45	55	60
Rate of return	1.99%	2.2%	2.49%	2.37%	3.08%	2.67%
EPS ²	100.3	113.9	137.8	158.5	156.1	200.3
Distribution rate	29.9%	30.7%	29%	28.4%	35.2%	30%
Net sales ¹	20,785	21,798	22,848	23,998	24,599	26,532
EBITDA ¹	2,340	2,625	2,974	3,382	3,392	4,060
EBIT ¹	2,032	2,368	2,744	3,141	3,176	3,820
Net income ¹	1,423	1,622	1,968	2,270	2,242	2,879
Net Debt ¹	-1,692	-2,563	-3,614	-4,684	-6,271	-6,708
Reference price ²	1,511.00	1,590.00	1,605.00	1,902.00	1,783.00	2,243.00
Nbr of stocks (in thousands)	14,196	14,249	14,290	14,339	14,371	14,367
Announcement Date	24/06/21	23/06/22	22/06/23	25/06/24	25/06/25	18/06/26

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.($)
CORE CORPORATION	-	-	-	-	198M
IBM	25.22x	4.05x	14.08x	2.68%	238B
SALESFORCE, INC.	23.95x	5.01x	12.28x	0.69%	206B
ACCENTURE PLC	17.66x	2.01x	10.33x	2.68%	153B
SNOWFLAKE INC.	-123.59x	17.14x	94.25x	-.--%	111B
CLOUDFLARE, INC.	-523.76x	37.2x	152.79x	-.--%	108B
TATA CONSULTANCY SERVICES LTD.	16.35x	2.95x	11.37x	4.92%	95.75B
RELX PLC	23.33x	6.05x	14.86x	2.4%	70.41B
FUJITSU LIMITED	25.59x	2.13x	13.49x	1.22%	50.46B
INFOSYS LIMITED	15.09x	2.2x	9.35x	5.16%	49.32B
Average	-55.57x	8.75x	36.98x	2.2%	108.13B
Weighted average by Cap.	-47.58x	8.46x	34.85x	1.98%