|
Market Closed -
Japan Exchange
12:00:00 18/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 5,100.00 JPY | +3.55% |
|
+0.79% | +66.67% |
| 10/08 | CKD Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027 | CI |
| 10/08 | CKD Corporation Revises Dividend Guidance for the Fiscal Year Ending March 31, 2027 | 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 | 1,25,624 | 1,43,387 | 2,01,213 | 1,34,881 | 2,85,312 | 3,40,853 | - | - |
| Change | - | 14.14% | 40.33% | -32.97% | 111.53% | 19.47% | - | - |
| Enterprise Value (EV) 1 | 1,09,006 | 1,33,444 | 2,10,439 | 1,35,349 | 2,77,075 | 3,25,390 | 3,19,600 | 3,08,541 |
| Change | - | 22.42% | 57.7% | -35.68% | 104.71% | 17.44% | -1.78% | -3.46% |
| P/E | 10x | 9.7x | 24.1x | 9.98x | 21x | 17.2x | 14.3x | 12.6x |
| PBR | 1.15x | 1.2x | 1.56x | 0.99x | 1.86x | 2.08x | 1.91x | 1.77x |
| PEG | - | 0.6x | -0.6x | 0.2x | 56.69x | 0.4x | 0.7x | 0.9x |
| Capitalization / Revenue | 0.88x | 0.9x | 1.5x | 0.87x | 1.81x | 1.73x | 1.56x | 1.49x |
| EV / Revenue | 0.77x | 0.84x | 1.57x | 0.87x | 1.75x | 1.65x | 1.47x | 1.35x |
| EV / EBITDA | 4.58x | 4.8x | 10.6x | 5.29x | 10.4x | 8.65x | 7.52x | 6.85x |
| EV / EBIT | 6.1x | 6.3x | 16x | 7.12x | 14.1x | 10.7x | 8.85x | 7.91x |
| EV / FCF | 28.6x | -76.6x | -16.7x | 10.3x | 23.1x | 28.1x | 19.3x | 17.9x |
| FCF Yield | 3.49% | -1.31% | -6% | 9.69% | 4.33% | 3.55% | 5.18% | 5.6% |
| Dividend per Share 2 | 67 | 89 | 50 | 80 | 81 | 120.9 | 139.9 | 155.4 |
| Rate of return | 3.55% | 4.14% | 1.66% | 3.96% | 1.9% | 2.37% | 2.74% | 3.05% |
| EPS 2 | 188.6 | 221.8 | 124.9 | 202.5 | 203.2 | 296.3 | 357.5 | 405.7 |
| Distribution rate | 35.5% | 40.1% | 40% | 39.5% | 39.9% | 40.8% | 39.1% | 38.3% |
| Net sales 1 | 1,42,199 | 1,59,457 | 1,34,425 | 1,55,634 | 1,57,886 | 1,97,077 | 2,17,813 | 2,28,012 |
| EBITDA 1 | 23,789 | 27,796 | 19,928 | 25,586 | 26,633 | 37,603 | 42,493 | 45,016 |
| EBIT 1 | 17,879 | 21,170 | 13,113 | 19,018 | 19,640 | 30,463 | 36,103 | 39,012 |
| Net income 1 | 12,567 | 14,788 | 8,338 | 13,520 | 13,578 | 21,088 | 24,690 | 26,776 |
| Net Debt 1 | -16,618 | -9,943 | 9,226 | 468 | -8,237 | -15,463 | -21,253 | -32,312 |
| Reference price 2 | 1,885.00 | 2,150.00 | 3,015.00 | 2,020.00 | 4,270.00 | 5,100.00 | 5,100.00 | 5,100.00 |
| Nbr of stocks (in thousands) | 66,644 | 66,692 | 66,737 | 66,773 | 66,818 | 66,834 | - | - |
| Announcement Date | 13/05/22 | 12/05/23 | 10/05/24 | 13/05/25 | 15/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.62x | 1.59x | 8.34x | 2.46% | 211.26Cr | |
| 16.05x | 1.77x | 9.88x | 0.86% | 1.93TCr | |
| 30.43x | 6.19x | 19.45x | 1.14% | 1.74TCr | |
| 79.46x | 6.85x | 40.04x | 0.34% | 811.54Cr | |
| 21.98x | 2.53x | 15.66x | 1.3% | 776.68Cr | |
| 46.95x | 4.88x | 19.14x | - | 602.32Cr | |
| 15.99x | 1.22x | 9.2x | 4.54% | 601.14Cr | |
| 11.06x | 0.52x | 4.77x | 2.77% | 407.7Cr | |
| 15.56x | 2.35x | 8.63x | 2.57% | 387.46Cr | |
| 7.36x | 1.04x | 4.47x | 4.87% | 352.73Cr | |
| Average | 26.15x | 2.90x | 13.96x | 2.32% | 782.13Cr | |
| Weighted average by Cap. | 28.13x | 3.48x | 15.76x | 1.66% |
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
