|
Market Closed -
OTC Markets
06:35:00 04/01/25 am AEDT
|
5-day change | 1st Jan Change | ||
| 14.91 USD | -.--% |
|
-.--% | - |
| 31/07 | TechMatrix Corporation authorizes a Buyback Plan. | CI |
| 31/07 | TechMatrix Corporation announces an Equity Buyback for 2,300,000 shares, representing 5.72% for ¥3,200 million. | CI |
Company Valuation: TechMatrix Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 84,968 | 59,240 | 74,319 | 79,172 | 71,489 | 96,454 | - | - |
| Change | - | -30.28% | 25.45% | 6.53% | -9.7% | 34.92% | - | - |
| Enterprise Value (EV) | 70,309 | 43,816 | 51,220 | 57,449 | 39,856 | 96,454 | 96,454 | 96,454 |
| Change | - | -37.68% | 16.9% | 12.16% | -30.62% | 142% | 0% | 0% |
| P/E | 35.8x | 20.1x | 21x | 19.5x | 13.8x | 17.3x | 14.5x | 12.4x |
| PBR | 5.01x | 3.12x | 3.42x | 3.27x | 2.72x | 3.25x | 2.88x | 2.54x |
| PEG | - | 0.8x | 1.1x | 1.3x | 0.5x | 2.32x | 0.8x | 0.7x |
| Capitalization / Revenue | 2.33x | 1.29x | 1.39x | 1.22x | 1x | 1.18x | 1.05x | 0.93x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.18x | 1.05x | 0.93x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 11.3x | 9.65x | 8.22x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 20 | 23 | 28 | 34 | 52 | 54 | 66 | 77 |
| Rate of return | 0.94% | 1.55% | 1.51% | 1.73% | 2.92% | 2.25% | 2.75% | 3.21% |
| EPS 2 | 59.65 | 73.91 | 88.35 | 101.1 | 128.9 | 138.5 | 165 | 193.3 |
| Distribution rate | 33.5% | 31.1% | 31.7% | 33.6% | 40.3% | 39% | 40% | 39.8% |
| Net sales 1 | 36,513 | 45,950 | 53,303 | 64,882 | 71,733 | 81,650 | 92,020 | 103,480 |
| EBITDA | 5,694 | 7,485 | - | - | - | - | - | - |
| EBIT 1 | 3,734 | 5,098 | 5,850 | 6,668 | 7,760 | 8,500 | 9,995 | 11,740 |
| Net income 1 | 2,371 | 2,950 | 3,540 | 4,060 | 5,178 | 5,565 | 6,630 | 7,770 |
| Net Debt | -14,659 | -15,424 | -23,099 | -21,723 | -31,633 | - | - | - |
| Reference price 2 | 2,138.00 | 1,484.00 | 1,852.00 | 1,971.00 | 1,779.00 | 2,400.00 | 2,400.00 | 2,400.00 |
| Nbr of stocks (in thousands) | 39,742 | 39,919 | 40,129 | 40,169 | 40,185 | 40,189 | - | - |
| Announcement Date | 9/5/22 | 9/5/23 | 9/5/24 | 9/5/25 | 8/5/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.72x | 3.71x | 12.97x | 2.92% | 218B | |
| 13.97x | 1.54x | 8.09x | 3.43% | 115B | |
| -111.87x | 17.78x | 102.83x | -.--% | 111B | |
| 15.33x | 2.81x | 10.59x | 5.36% | 90.31B | |
| 20.61x | 5.4x | 13.26x | 2.76% | 62.19B | |
| 15.15x | 2.21x | 9.38x | 5.14% | 49.33B | |
| 22.27x | 1.83x | 11.26x | 1.36% | 42.77B | |
| 21.73x | 1.65x | 10.48x | 0.85% | 41.47B | |
| 18.65x | 2.39x | 11.23x | 4.68% | 38.53B | |
| Average | 4.29x | 4.37x | 21.12x | 2.95% | 85.4B | |
| Weighted average by Cap. | 0.19x | 5.07x | 24.39x | 2.88% |
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
- 3762 Stock
- TMTMF Stock
- Valuation TechMatrix Corporation
Select your edition
All financial news and data tailored to specific country editions
