Valuation CKD Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
6,640.00 ^JPY	+7.97%		+6.07%	+116.99%

05-15	CKD Corporation Provides Consolidated Earnings Forecast for the Full Fiscal Year Ending March 31, 2027	CI
05-15	CKD Corporation Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	153,656	125,624	143,387	201,213	134,881	443,784	-	-
Change	-	-18.24%	14.14%	40.33%	-32.97%	229.02%	-	-
Enterprise Value (EV) ¹	137,691	109,006	133,444	210,439	135,349	277,075	433,076	427,380
Change	-	-20.83%	22.42%	57.7%	-35.68%	104.71%	0.05%	-1.32%
P/E Ratio	28.8x	10x	9.7x	24.1x	9.98x	21x	23.8x	20.6x
PBR	1.58x	1.15x	1.2x	1.56x	0.99x	1.86x	2.68x	2.57x
PEG	-	0x	0.6x	-0.6x	0.2x	56.69x	0.5x	1.3x
Capitalization / Revenue	1.44x	0.88x	0.9x	1.5x	0.87x	1.81x	2.4x	2.22x
EV / Revenue	1.29x	0.77x	0.84x	1.57x	0.87x	1.75x	2.34x	2.14x
EV / EBITDA	10.4x	4.58x	4.8x	10.6x	5.29x	10.4x	12.3x	11x
EV / EBIT	17.9x	6.1x	6.3x	16x	7.12x	14.1x	15.8x	13.6x
EV / FCF	9.31x	28.6x	-76.6x	-16.7x	10.3x	23.1x	44.2x	28.4x
FCF Yield	10.7%	3.49%	-1.31%	-6%	9.69%	4.33%	2.26%	3.53%
Dividend per Share ²	25	67	89	50	80	81	111.2	128.3
Rate of return	1.08%	3.55%	4.14%	1.66%	3.96%	1.9%	1.68%	1.93%
EPS ²	80.23	188.6	221.8	124.9	202.5	203.2	279.4	322.8
Distribution rate	31.2%	35.5%	40.1%	40%	39.5%	39.9%	39.8%	39.7%
Net sales ¹	106,723	142,199	159,457	134,425	155,634	157,886	184,714	199,584
EBITDA ¹	13,205	23,789	27,796	19,928	25,586	26,633	35,224	38,761
EBIT ¹	7,698	17,879	21,170	13,113	19,018	19,640	27,393	31,358
Net income ¹	5,273	12,567	14,788	8,338	13,520	13,578	18,631	21,445
Net Debt ¹	-15,965	-16,618	-9,943	9,226	468	-8,237	-10,708	-16,404
Reference price ²	2,307.00	1,885.00	2,150.00	3,015.00	2,020.00	6,640.00	6,640.00	6,640.00
Nbr of stocks (in thousands)	66,604	66,644	66,692	66,737	66,773	66,835	-	-
Announcement Date	5/13/21	5/13/22	5/12/23	5/10/24	5/13/25	5/15/26	-	-

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.($)
CKD CORPORATION	36.13x	2.82x	17.77x	1.09%	2.77B
IHI CORPORATION	19.96x	1.76x	12.39x	0.84%	16.08B
NORDSON CORPORATION	28.4x	5.93x	18.48x	1.17%	16.06B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	27.15x	3.33x	19.98x	1.2%	10.01B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	62.2x	7.18x	42.3x	0.28%	8.76B
ENPRO INC.	54.94x	5.81x	23.09x	-	7.07B
VALMET OYJ	11.87x	0.99x	7.09x	6.33%	4.62B
FUJI CORPORATION	28.62x	3.45x	15.52x	1.22%	4.21B
HAITIAN INTERNATIONAL HOLDINGS LIMITED	7.98x	1.28x	5.28x	4.5%	4.2B
KRONES AG	10.77x	0.51x	4.66x	2.8%	4.07B
Average	28.80x	3.31x	16.66x	2.16%	7.79B
Weighted average by Cap.	29.99x	3.79x	18.22x	1.61%