Valuation TechMatrix Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 15/06/2026 pm IST			5-day change	1st Jan Change
1,806.00 ^JPY	+1.52%		-3.68%	-22.72%

18/02	PSP Corporation and TechMatrix Corporation agreed to acquire an additional 57.51% stake in Medmain Inc. from Deepcore Tokyo I Investment L.P., Deepcore Inc., One Capital DX2 Investment Limited Partnership and One Capital No. 2 Investment Limited for ¥2.3 billion.	CI
17/02	Techmatrix to Buy Control of Medmain for About 2.3 Billion Yen	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,173	84,968	59,240	74,319	79,172	72,574	-	-
Change	-	8.69%	-30.28%	25.45%	6.53%	-8.33%	-	-
Enterprise Value (EV)	68,156	70,309	43,816	51,220	57,449	72,574	72,574	72,574
Change	-	3.16%	-37.68%	16.9%	12.16%	26.33%	0%	0%
P/E Ratio	33.4x	35.8x	20.1x	21x	19.5x	13.8x	13x	10.9x
PBR	5.27x	5.01x	3.12x	3.42x	3.27x	2.72x	2.45x	2.17x
PEG	-	28.11x	0.8x	1.1x	1.3x	0.5x	0.9x	0.6x
Capitalization / Revenue	2.55x	2.33x	1.29x	1.39x	1.22x	1x	0.89x	0.78x
EV / Revenue	0x	0x	0x	0x	0x	1.02x	0.89x	0.78x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.55x	8.54x	7.24x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	19	20	23	28	34	52	54	66
Rate of return	0.97%	0.94%	1.55%	1.51%	1.73%	2.92%	2.99%	3.65%
EPS ²	58.9	59.65	73.91	88.35	101.1	128.9	138.6	165.2
Distribution rate	32.3%	33.5%	31.1%	31.7%	33.6%	40.3%	38.9%	40%
Net sales ¹	30,603	36,513	45,950	53,303	64,882	71,733	81,930	92,635
EBITDA	4,760	5,694	7,485	-	-	-	-	-
EBIT ¹	3,686	3,734	5,098	5,850	6,668	7,760	8,500	10,025
Net income ¹	2,340	2,371	2,950	3,540	4,060	5,178	5,570	6,635
Net Debt	-10,017	-14,659	-15,424	-23,099	-21,723	-	-	-
Reference price ²	1,967.00	2,138.00	1,484.00	1,852.00	1,971.00	1,806.00	1,806.00	1,806.00
Nbr of stocks (in thousands)	39,742	39,742	39,919	40,129	40,169	40,185	-	-
Announcement Date	10/05/21	09/05/22	09/05/23	09/05/24	09/05/25	08/05/26	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TECHMATRIX CORPORATION	14.6x	-	-	2.75%	45Cr
IBM	26.52x	4.25x	14.83x	2.48%	26TCr
ACCENTURE PLC	12.66x	1.35x	7.08x	3.82%	10TCr
TATA CONSULTANCY SERVICES LTD.	13.87x	2.53x	9.34x	6.01%	8.23TCr
SNOWFLAKE INC.	-81.53x	12.84x	74.47x	-.--%	8.07TCr
RELX PLC	19.59x	5.12x	12.66x	2.9%	5.89TCr
INFOSYS LIMITED	14.49x	2.12x	8.9x	5.34%	4.75TCr
FUJITSU LIMITED	12.93x	1.48x	10.14x	1.25%	3.53TCr
NEC CORPORATION	20.8x	1.41x	10.03x	0.84%	3.21TCr
HCL TECHNOLOGIES LIMITED	15.12x	1.91x	9x	5.72%	3.16TCr
Average	6.90x	3.67x	17.38x	3.11%	7.29TCr
Weighted average by Cap.	8.40x	4.16x	18.45x	3.03%