Valuation GSI Co., Ltd.

Stocks

Market Closed - Sapporo S.E. 01:00:00 17/09/2026 BST			5-day change	1st Jan Change
1,315.00 ^JPY	0.00%		+1.86%	+1.15%

27/12/23	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	27/06/24	27/06/25	25/06/26

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.($)
GSI CO., LTD.	-	-	-	-	16.88M
IBM	23.34x	3.8x	13.26x	2.85%	224B
SNOWFLAKE INC.	-132.68x	18.51x	102.63x	-.--%	119B
ACCENTURE PLC	14.13x	1.56x	8.19x	3.39%	116B
TATA CONSULTANCY SERVICES LTD.	14.18x	2.58x	9.75x	5.79%	82.73B
RELX PLC	20.06x	5.29x	13.01x	2.83%	59.94B
INFOSYS LIMITED	13.88x	2.01x	8.52x	5.62%	44.76B
FUJITSU LIMITED	22.53x	1.85x	11.5x	1.3%	44.62B
NEC CORPORATION	21.43x	1.63x	10.36x	0.88%	41.68B
HCL TECHNOLOGIES LIMITED	17.34x	2.19x	10.38x	5.04%	35.55B
Average	1.58x	4.38x	20.84x	3.08%	76.9B
Weighted average by Cap.	-4.47x	5.32x	25.29x	2.87%