|
Market Closed -
Japan Exchange
05:30:00 16/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 5,030.00 JPY | +1.41% |
|
-13.72% | +64.38% |
| 16/10 | South Africa to stop subsidizing imported vehicle kits, pushing automakers to build locally | RE |
| 07/10 | CKD Corporation authorizes a Buyback Plan. | CI |
Company Valuation: CKD Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 125,624 | 143,387 | 201,213 | 134,881 | 285,312 | 336,175 | - | - |
| Change | - | 14.14% | 40.33% | -32.97% | 111.53% | 17.83% | - | - |
| Enterprise Value (EV) 1 | 109,006 | 133,444 | 210,439 | 135,349 | 277,075 | 320,712 | 319,172 | 308,763 |
| Change | - | 22.42% | 57.7% | -35.68% | 104.71% | 15.75% | -0.48% | -3.26% |
| P/E | 10x | 9.7x | 24.1x | 9.98x | 21x | 15.3x | 13.3x | 11.6x |
| PBR | 1.15x | 1.2x | 1.56x | 0.99x | 1.86x | 2.03x | 1.86x | 1.7x |
| PEG | - | 0.6x | -0.6x | 0.2x | 56.69x | 0.2x | 0.9x | 0.8x |
| Capitalization / Revenue | 0.88x | 0.9x | 1.5x | 0.87x | 1.81x | 1.67x | 1.49x | 1.39x |
| EV / Revenue | 0.77x | 0.84x | 1.57x | 0.87x | 1.75x | 1.59x | 1.41x | 1.28x |
| EV / EBITDA | 4.58x | 4.8x | 10.6x | 5.29x | 10.4x | 8.37x | 7.4x | 6.75x |
| EV / EBIT | 6.1x | 6.3x | 16x | 7.12x | 14.1x | 10x | 8.43x | 7.4x |
| EV / FCF | 28.6x | -76.6x | -16.7x | 10.3x | 23.1x | 31.9x | 20.3x | 16.9x |
| FCF Yield | 3.49% | -1.31% | -6% | 9.69% | 4.33% | 3.13% | 4.93% | 5.93% |
| Dividend per Share 2 | 67 | 89 | 50 | 80 | 81 | 125.5 | 147.8 | 166.8 |
| Rate of return | 3.55% | 4.14% | 1.66% | 3.96% | 1.9% | 2.49% | 2.94% | 3.32% |
| EPS 2 | 188.6 | 221.8 | 124.9 | 202.5 | 203.2 | 327.7 | 378.5 | 432 |
| Distribution rate | 35.5% | 40.1% | 40% | 39.5% | 39.9% | 38.3% | 39.1% | 38.6% |
| Net sales 1 | 142,199 | 159,457 | 134,425 | 155,634 | 157,886 | 201,681 | 226,212 | 241,322 |
| EBITDA 1 | 23,789 | 27,796 | 19,928 | 25,586 | 26,633 | 38,303 | 43,149 | 45,739 |
| EBIT 1 | 17,879 | 21,170 | 13,113 | 19,018 | 19,640 | 31,988 | 37,876 | 41,700 |
| Net income 1 | 12,567 | 14,788 | 8,338 | 13,520 | 13,578 | 21,864 | 25,900 | 28,579 |
| Net Debt 1 | -16,618 | -9,943 | 9,226 | 468 | -8,237 | -15,463 | -17,003 | -27,412 |
| Reference price 2 | 1,885.00 | 2,150.00 | 3,015.00 | 2,020.00 | 4,270.00 | 5,030.00 | 5,030.00 | 5,030.00 |
| Nbr of stocks (in thousands) | 66,644 | 66,692 | 66,737 | 66,773 | 66,818 | 66,834 | - | - |
| Announcement Date | 13/5/22 | 12/5/23 | 10/5/24 | 13/5/25 | 15/5/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6407 Stock
- Valuation CKD Corporation
Select your edition
All financial news and data tailored to specific country editions
