|
Market Closed -
Japan Exchange
04:30:00 18/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 2,532.00 JPY | -0.47% |
|
+7.02% | +8.34% |
| 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 | 101,759 | - | - |
| Change | - | -30.28% | 25.45% | 6.53% | -9.7% | 42.34% | - | - |
| Enterprise Value (EV) | 70,309 | 43,816 | 51,220 | 57,449 | 39,856 | 101,759 | 101,759 | 101,759 |
| Change | - | -37.68% | 16.9% | 12.16% | -30.62% | 155.31% | 0% | 0% |
| P/E | 35.8x | 20.1x | 21x | 19.5x | 13.8x | 18.1x | 15.1x | 12.5x |
| PBR | 5.01x | 3.12x | 3.42x | 3.27x | 2.72x | 3.75x | 3.66x | 3.54x |
| PEG | - | 0.8x | 1.1x | 1.3x | 0.5x | 2.08x | 0.8x | 0.6x |
| Capitalization / Revenue | 2.33x | 1.29x | 1.39x | 1.22x | 1x | 1.25x | 1.11x | 0.98x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.25x | 1.11x | 0.98x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 11.9x | 10.1x | 8.63x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 12.9x | 10.8x | 9.37x |
| FCF Yield | 6.45% | 8.02% | 8.42% | 5.13% | 14.5% | 7.74% | 9.22% | 10.7% |
| Dividend per Share 2 | 20 | 23 | 28 | 34 | 52 | 54 | 67 | 80.5 |
| Rate of return | 0.94% | 1.55% | 1.51% | 1.73% | 2.92% | 2.13% | 2.65% | 3.18% |
| EPS 2 | 59.65 | 73.91 | 88.35 | 101.1 | 128.9 | 140.1 | 168.2 | 202.5 |
| Distribution rate | 33.5% | 31.1% | 31.7% | 33.6% | 40.3% | 38.5% | 39.8% | 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 | 8,550 | 10,045 | 11,790 |
| Net income 1 | 2,371 | 2,950 | 3,540 | 4,060 | 5,178 | 5,615 | 6,630 | 7,820 |
| 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 | 2,532.00 | 2,532.00 | 2,532.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.16x | - | - | 2.12% | 656M | |
| 23.34x | 3.8x | 13.26x | 2.85% | 224B | |
| -132.68x | 18.51x | 102.63x | -.--% | 119B | |
| 14.13x | 1.56x | 8.19x | 3.39% | 116B | |
| 14.18x | 2.58x | 9.75x | 5.79% | 82.73B | |
| 20.06x | 5.29x | 13.01x | 2.83% | 59.94B | |
| 13.88x | 2.01x | 8.52x | 5.62% | 44.76B | |
| 22.53x | 1.85x | 11.5x | 1.3% | 44.62B | |
| 21.43x | 1.63x | 10.36x | 0.88% | 41.68B | |
| 17.34x | 2.19x | 10.38x | 5.04% | 35.55B | |
| Average | 3.24x | 4.38x | 20.84x | 2.98% | 76.97B | |
| Weighted average by Cap. | -4.45x | 5.32x | 25.29x | 2.87% |
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
- Valuation TechMatrix Corporation
Select your edition
All financial news and data tailored to specific country editions
