Valuation CMK Corporation

Stocks

Delayed Japan Exchange 22:30:00 2026-08-27 EDT			5-day change	1st Jan Change
796.00 ^JPY	+1.66%		+11.17%	+51.91%

08-05	Cmk Corporation Revises Consolidated Earnings Guidance for the Year Ending March 31, 2027	CI
07-31	CMK Corporation And Guangdong Ellington Electronic Technology Co., Ltd. Sign Strategic Alliance Agreement	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	36,879	27,001	41,768	28,786	38,213	55,852	-	-
Change	-	-26.79%	54.69%	-31.08%	32.75%	46.16%	-	-
Enterprise Value (EV) ¹	50,900	41,455	53,836	50,827	60,899	73,317	73,191	72,761
Change	-	-18.56%	29.87%	-5.59%	19.82%	20.39%	-0.17%	-0.59%
P/E	13.2x	17x	9.66x	7.6x	9.49x	16.9x	16.7x	14.3x
PBR	0.7x	0.47x	0.62x	0.36x	0.46x	0.65x	0.66x	0.64x
PEG	-	-0.4x	0x	-0.4x	1.53x	-0.9x	11.37x	0.9x
Capitalization / Revenue	0.45x	0.32x	0.46x	0.3x	0.38x	0.49x	0.49x	0.43x
EV / Revenue	0.62x	0.49x	0.59x	0.53x	0.61x	0.64x	0.64x	0.56x
EV / EBITDA	7.03x	5.63x	6.12x	5.23x	6.53x	6.27x	5.72x	5.27x
EV / EBIT	16.8x	15.9x	15.3x	13.4x	21.8x	13.3x	13.4x	9.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	14	8.5	19	20	20	28	29	30
Rate of return	2.25%	1.86%	3.06%	4.95%	3.73%	3.58%	3.7%	3.83%
EPS ²	47.05	26.83	64.21	53.19	56.49	46.3	46.98	54.68
Distribution rate	29.8%	31.7%	29.6%	37.6%	35.4%	60.5%	61.7%	54.9%
Net sales ¹	81,486	83,840	90,568	95,486	100,202	115,000	114,600	130,000
EBITDA ¹	7,239	7,357	8,794	9,725	9,325	11,700	12,800	13,800
EBIT ¹	3,021	2,605	3,529	3,807	2,788	5,500	5,450	8,000
Net income ¹	2,785	1,588	3,855	3,789	4,026	3,300	3,350	3,900
Net Debt ¹	14,021	14,454	12,068	22,041	22,686	17,465	17,339	16,909
Reference price ²	623.00	456.00	620.00	404.00	536.00	783.00	783.00	783.00
Nbr of stocks (in thousands)	59,195	59,212	67,368	71,252	71,293	71,331	-	-
Announcement Date	5/13/22	5/12/23	5/13/24	5/13/25	5/14/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CMK CORPORATION	16.8x	0.63x	6.24x	3.6%	348M
MEDIATEK INC.	57.41x	9.21x	46.34x	1.42%	198B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	53.11x	9.07x	16.11x	-.--%	101B
ELITE MATERIAL CO., LTD.	50.93x	10.86x	37.81x	1.08%	66.28B
UNIMICRON TECHNOLOGY CORP.	57.39x	10.11x	36.4x	0.83%	59.71B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	41.08x	-	-	0.19%	52.69B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	9125x	68.92x	2187.95x	-	39.1B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	26.55x	7.33x	20.52x	1.28%	35.69B
SHENNAN CIRCUITS CO., LTD.	45.92x	7.67x	31.1x	0.96%	35.26B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	32.38x	7.67x	25.16x	0.67%	34.12B
Average	950.66x	14.61x	267.51x	1.11%	62.13B
Weighted average by Cap.	621.42x	13.27x	182.35x	0.88%