|
Market Closed -
Japan Exchange
12:00:00 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 5,030.00 JPY | +1.41% |
|
-13.72% | +64.38% |
| 15/10 | 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 | 1,25,624 | 1,43,387 | 2,01,213 | 1,34,881 | 2,85,312 | 3,31,497 | - | - |
| Change | - | 14.14% | 40.33% | -32.97% | 111.53% | 16.19% | - | - |
| Enterprise Value (EV) 1 | 1,09,006 | 1,33,444 | 2,10,439 | 1,35,349 | 2,77,075 | 3,16,034 | 3,14,494 | 3,04,084 |
| Change | - | 22.42% | 57.7% | -35.68% | 104.71% | 14.06% | -0.49% | -3.31% |
| P/E | 10x | 9.7x | 24.1x | 9.98x | 21x | 15.1x | 13.1x | 11.5x |
| PBR | 1.15x | 1.2x | 1.56x | 0.99x | 1.86x | 2x | 1.83x | 1.68x |
| PEG | - | 0.6x | -0.6x | 0.2x | 56.69x | 0.2x | 0.8x | 0.8x |
| Capitalization / Revenue | 0.88x | 0.9x | 1.5x | 0.87x | 1.81x | 1.64x | 1.47x | 1.37x |
| EV / Revenue | 0.77x | 0.84x | 1.57x | 0.87x | 1.75x | 1.57x | 1.39x | 1.26x |
| EV / EBITDA | 4.58x | 4.8x | 10.6x | 5.29x | 10.4x | 8.25x | 7.29x | 6.65x |
| EV / EBIT | 6.1x | 6.3x | 16x | 7.12x | 14.1x | 9.88x | 8.3x | 7.29x |
| EV / FCF | 28.6x | -76.6x | -16.7x | 10.3x | 23.1x | 31.5x | 20x | 16.6x |
| FCF Yield | 3.49% | -1.31% | -6% | 9.69% | 4.33% | 3.18% | 5% | 6.02% |
| 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% | 2.53% | 2.98% | 3.36% |
| 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 | 1,42,199 | 1,59,457 | 1,34,425 | 1,55,634 | 1,57,886 | 2,01,681 | 2,26,212 | 2,41,322 |
| 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 | 4,960.00 | 4,960.00 | 4,960.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.14x | 1.57x | 8.25x | 2.53% | 209.63Cr | |
| 31.06x | 5.51x | 20.11x | 0.84% | 12TCr | |
| 33x | 5.23x | 19.83x | 1.62% | 9.39TCr | |
| 28.63x | 3.27x | 18.9x | 0.73% | 6.27TCr | |
| 40.08x | 8.12x | 23.76x | -.--% | 5.82TCr | |
| 39.74x | 6.2x | 27.32x | 1.92% | 5.78TCr | |
| 26.75x | 4.91x | 17.2x | 2.25% | 3.49TCr | |
| 20.5x | 1.75x | 12.62x | 2.29% | 2.98TCr | |
| 31.01x | 4.1x | 15.48x | 0.11% | 3.02TCr | |
| 19.15x | 3.26x | 10.44x | 1.59% | 2.65TCr | |
| Average | 28.51x | 4.39x | 17.39x | 1.39% | 5.18TCr | |
| Weighted average by Cap. | 31.53x | 5.09x | 19.69x | 1.17% |
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
