Valuation Eslead Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 am EDT			5-day change	1st Jan Change
5,120.00 ^JPY	+1.59%		+3.75%	-23.70%

Jul. 31	Eslead Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI
Jul. 31	Eslead Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	25,969	25,845	33,946	54,389	63,724	94,273
Change	-	-0.48%	31.34%	60.23%	17.16%	47.94%
Enterprise Value (EV) ¹	31,568	42,745	69,745	124,772	173,355	247,666
Change	-	35.41%	63.16%	78.9%	38.94%	42.87%
P/E	5.76x	4.76x	5.52x	7.23x	6.83x	8.44x
PBR	0.51x	0.46x	0.56x	0.81x	0.87x	1.16x
PEG	-	0.2x	0.4x	0.3x	0.3x	0.4x
Capitalization / Revenue	0.38x	0.35x	0.42x	0.68x	0.67x	0.81x
EV / Revenue	0.46x	0.57x	0.87x	1.55x	1.83x	2.12x
EV / EBITDA	4.33x	4.75x	7.05x	10.2x	11.5x	12.9x
EV / EBIT	4.5x	4.94x	7.36x	10.7x	11.9x	13.4x
EV / FCF	-28.7x	-4.13x	-3.62x	-3.74x	-4.63x	-6.02x
FCF Yield	-3.49%	-24.2%	-27.6%	-26.7%	-21.6%	-16.6%
Dividend per Share ²	40	40	90	150	185	240
Rate of return	2.38%	2.39%	4.09%	4.26%	4.48%	3.93%
EPS ²	292	351.8	398.4	487.3	604.7	724
Distribution rate	13.7%	11.4%	22.6%	30.8%	30.6%	33.1%
Net sales ¹	68,999	74,597	79,913	80,286	94,765	116,920
EBITDA ¹	7,283	8,997	9,896	12,178	15,102	19,151
EBIT ¹	7,019	8,660	9,481	11,631	14,548	18,502
Net income ¹	4,506	5,428	6,147	7,518	9,330	11,171
Net Debt ¹	5,599	16,900	35,799	70,383	109,631	153,393
Reference price ²	1,683.00	1,675.00	2,200.00	3,525.00	4,130.00	6,110.00
Nbr of stocks (in thousands)	15,430	15,430	15,430	15,430	15,429	15,429
Announcement Date	6/30/21	6/30/22	6/30/23	6/28/24	6/24/25	6/23/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ESLEAD CORPORATION	-	-	-	-	500M
VINGROUP	58.12x	-	-	-	62.26B
SUN HUNG KAI PROPERTIES LIMITED	12.5x	4.38x	11.24x	3.85%	39.58B
EMAAR PROPERTIES	5.64x	0.74x	1.53x	8.73%	27.58B
CHINA RESOURCES LAND LIMITED	8.48x	1.49x	8.31x	4.17%	28.22B
MITSUBISHI ESTATE CO., LTD.	18.13x	3.98x	16.02x	1.35%	27.97B
MITSUI FUDOSAN CO., LTD.	13.88x	3.09x	14.79x	2.52%	25.59B
CK ASSET HOLDINGS LIMITED	9.88x	1.93x	7.95x	4.25%	19.85B
ALPHA DHABI HOLDING	7.52x	0.83x	3.03x	2.97%	19.24B
VINHOMES	8.18x	2.92x	6.81x	-.--%	19.35B
Average	15.81x	2.42x	8.71x	3.48%	27.01B
Weighted average by Cap.	21.77x	2.59x	9.14x	3.64%