|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,287.00 JPY | +12.00% |
|
+16.10% | -2.18% |
| 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 | 82,058 | - | - |
| Change | - | -30.28% | 25.45% | 6.53% | -9.7% | 14.78% | - | - |
| Enterprise Value (EV) | 70,309 | 43,816 | 51,220 | 57,449 | 39,856 | 82,058 | 82,058 | 82,058 |
| Change | - | -37.68% | 16.9% | 12.16% | -30.62% | 105.88% | 0% | 0% |
| P/E | 35.8x | 20.1x | 21x | 19.5x | 13.8x | 14.7x | 12.4x | 10.5x |
| PBR | 5.01x | 3.12x | 3.42x | 3.27x | 2.72x | 2.77x | 2.45x | 2.16x |
| PEG | - | 0.8x | 1.1x | 1.3x | 0.5x | 1.94x | 0.6x | 0.6x |
| Capitalization / Revenue | 2.33x | 1.29x | 1.39x | 1.22x | 1x | 1x | 0.89x | 0.78x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1x | 0.89x | 0.78x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.65x | 8.19x | 6.93x |
| 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% | 2.64% | 3.23% | 3.77% |
| EPS 2 | 59.65 | 73.91 | 88.35 | 101.1 | 128.9 | 138.6 | 165.2 | 194.4 |
| Distribution rate | 33.5% | 31.1% | 31.7% | 33.6% | 40.3% | 38.9% | 40% | 39.6% |
| Net sales 1 | 36,513 | 45,950 | 53,303 | 64,882 | 71,733 | 81,930 | 92,635 | 1,04,565 |
| EBITDA | 5,694 | 7,485 | - | - | - | - | - | - |
| EBIT 1 | 3,734 | 5,098 | 5,850 | 6,668 | 7,760 | 8,500 | 10,025 | 11,835 |
| Net income 1 | 2,371 | 2,950 | 3,540 | 4,060 | 5,178 | 5,570 | 6,635 | 7,810 |
| 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 | 2,042.00 | 2,042.00 | 2,042.00 |
| Nbr of stocks (in thousands) | 39,742 | 39,919 | 40,129 | 40,169 | 40,185 | 40,185 | - | - |
| Announcement Date | 09/05/22 | 09/05/23 | 09/05/24 | 09/05/25 | 08/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.73x | - | - | 2.64% | 51Cr | |
| 22.19x | 3.61x | 12.6x | 3.02% | 21TCr | |
| -102.81x | 16.32x | 94.23x | -.--% | 10TCr | |
| 12.28x | 1.36x | 7.12x | 3.91% | 10TCr | |
| 15.34x | 2.8x | 10.59x | 5.36% | 8.97TCr | |
| 20.46x | 5.35x | 13.13x | 2.8% | 6.13TCr | |
| 14.8x | 2.16x | 9.15x | 5.28% | 4.79TCr | |
| 20.64x | 1.69x | 10.33x | 1.42% | 3.98TCr | |
| 21.15x | 1.56x | 9.88x | 0.9% | 3.95TCr | |
| 18.35x | 2.36x | 11.29x | 4.71% | 3.82TCr | |
| Average | 5.71x | 4.13x | 19.81x | 3% | 7.31TCr | |
| Weighted average by Cap. | 1.61x | 4.74x | 22.43x | 3.03% |
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
