Valuation CMK Corporation

Stocks

Delayed Japan Exchange 00:46:52 2026-09-24 EDT			5-day change	1st Jan Change
793.00 ^JPY	+3.66%		+2.45%	+51.34%

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	54,568	-	-
Change	-	-26.79%	54.69%	-31.08%	32.75%	42.8%	-	-
Enterprise Value (EV) ¹	50,900	41,455	53,836	50,827	60,899	72,033	71,907	71,477
Change	-	-18.56%	29.87%	-5.59%	19.82%	18.28%	-0.18%	-0.6%
P/E	13.2x	17x	9.66x	7.6x	9.49x	16.5x	16.3x	14x
PBR	0.7x	0.47x	0.62x	0.36x	0.46x	0.64x	0.64x	0.63x
PEG	-	-0.4x	0x	-0.4x	1.53x	-0.9x	11.1x	0.9x
Capitalization / Revenue	0.45x	0.32x	0.46x	0.3x	0.38x	0.47x	0.48x	0.42x
EV / Revenue	0.62x	0.49x	0.59x	0.53x	0.61x	0.63x	0.63x	0.55x
EV / EBITDA	7.03x	5.63x	6.12x	5.23x	6.53x	6.16x	5.62x	5.18x
EV / EBIT	16.8x	15.9x	15.3x	13.4x	21.8x	13.1x	13.2x	8.93x
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%	3.66%	3.79%	3.92%
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	765.00	765.00	765.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CMK CORPORATION	16.52x	0.63x	6.16x	3.66%	345M
MEDIATEK INC.	75.83x	12.16x	61.02x	1.07%	260B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	47.62x	8.63x	15.46x	-.--%	94.98B
UNIMICRON TECHNOLOGY CORP.	54.63x	9.71x	34.94x	0.88%	59.87B
ELITE MATERIAL CO., LTD.	41.99x	8.96x	31.16x	1.31%	56.59B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	50.16x	-	-	0.19%	52.42B
SHENNAN CIRCUITS CO., LTD.	48.92x	8.43x	33.94x	0.8%	42.1B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	34.62x	8.34x	26.61x	0.54%	36.73B
GLOBAL UNICHIP CORP.	158.66x	18.38x	127.67x	0.27%	35.35B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	965.47x	61.49x	1364.77x	-	33.77B
Average	149.44x	15.19x	189.08x	0.97%	67.25B
Weighted average by Cap.	110.17x	13.65x	119.68x	0.75%