|
Delayed
Japan Exchange
02:20:11 14/08/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 6,160.00 JPY | -2.38% |
|
-2.84% | +100.98% |
| 10/08 | CKD Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
| 09/07 | CKD Subsidiary Hit by 178 Million Yen Embezzlement; Former Employee Arrested | MT |
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 | 421,722 | - | - |
| Change | - | 14.14% | 40.33% | -32.97% | 111.53% | 47.81% | - | - |
| Enterprise Value (EV) 1 | 109,006 | 133,444 | 210,439 | 135,349 | 277,075 | 394,222 | 383,322 | 389,410 |
| Change | - | 22.42% | 57.7% | -35.68% | 104.71% | 42.28% | -2.76% | 1.59% |
| P/E | 10x | 9.7x | 24.1x | 9.98x | 21x | 22.4x | 18.3x | 16.7x |
| PBR | 1.15x | 1.2x | 1.56x | 0.99x | 1.86x | 2.74x | 2.39x | 2.21x |
| PEG | - | 0.6x | -0.6x | 0.2x | 56.69x | 0.6x | 0.8x | 1.73x |
| Capitalization / Revenue | 0.88x | 0.9x | 1.5x | 0.87x | 1.81x | 2.22x | 2.01x | 1.91x |
| EV / Revenue | 0.77x | 0.84x | 1.57x | 0.87x | 1.75x | 2.07x | 1.83x | 1.77x |
| EV / EBITDA | 4.58x | 4.8x | 10.6x | 5.29x | 10.4x | 10.9x | 9.32x | 8.83x |
| EV / EBIT | 6.1x | 6.3x | 16x | 7.12x | 14.1x | 14x | 11.4x | 10.7x |
| EV / FCF | 28.6x | -76.6x | -16.7x | 10.3x | 23.1x | 38.5x | 23.5x | 22.6x |
| FCF Yield | 3.49% | -1.31% | -6% | 9.69% | 4.33% | 2.59% | 4.25% | 4.43% |
| Dividend per Share 2 | 67 | 89 | 50 | 80 | 81 | 113.5 | 133.6 | 148.8 |
| Rate of return | 3.55% | 4.14% | 1.66% | 3.96% | 1.9% | 1.8% | 2.12% | 2.36% |
| EPS 2 | 188.6 | 221.8 | 124.9 | 202.5 | 203.2 | 281.7 | 344.9 | 378.2 |
| Distribution rate | 35.5% | 40.1% | 40% | 39.5% | 39.9% | 40.3% | 38.7% | 39.3% |
| Net sales 1 | 142,199 | 159,457 | 134,425 | 155,634 | 157,886 | 190,375 | 209,385 | 220,325 |
| EBITDA 1 | 23,789 | 27,796 | 19,928 | 25,586 | 26,633 | 36,133 | 41,143 | 44,099 |
| EBIT 1 | 17,879 | 21,170 | 13,113 | 19,018 | 19,640 | 28,138 | 33,483 | 36,238 |
| Net income 1 | 12,567 | 14,788 | 8,338 | 13,520 | 13,578 | 18,770 | 22,896 | 24,938 |
| Net Debt 1 | -16,618 | -9,943 | 9,226 | 468 | -8,237 | -27,500 | -38,400 | -32,312 |
| Reference price 2 | 1,885.00 | 2,150.00 | 3,015.00 | 2,020.00 | 4,270.00 | 6,310.00 | 6,310.00 | 6,310.00 |
| 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
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.9x | 2.02x | 10.65x | 1.84% | 2.65B | |
| 17.45x | 1.81x | 10.32x | 0.82% | 19.79B | |
| 30.82x | 6.35x | 19.78x | 1.08% | 17.27B | |
| 23.27x | 2.77x | 16.98x | 1.35% | 8.42B | |
| 53.24x | 6.11x | 36.18x | 0.33% | 7.14B | |
| 55.86x | 5.75x | 22.55x | - | 7.17B | |
| 15.44x | 1.18x | 8.94x | 4.71% | 5.89B | |
| 19.48x | 2.89x | 10.83x | 2.17% | 4.54B | |
| 11.31x | 0.53x | 4.9x | 2.71% | 4.18B | |
| 7.86x | 1.26x | 5.18x | 4.58% | 4.08B | |
| Average | 25.66x | 3.07x | 14.63x | 2.18% | 8.1B | |
| Weighted average by Cap. | 26.76x | 3.53x | 15.78x | 1.64% |
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
