Valuation Computer Engineering & Consulting Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-31 EDT			5-day change	1st Jan Change
2,239.00 ^JPY	-2.86%		+0.45%	-8.31%

06-11	Computer Engineering & Consulting Ltd. authorizes a Buyback Plan.	CI
06-11	Computer Engineering & Consulting Ltd. announces an Equity Buyback for 1,200,000 shares, representing 3.84% for ¥2,000 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	37,268	50,653	55,332	60,944	66,763	69,880	-	-
Change	-	35.92%	9.24%	10.14%	9.55%	4.67%	-	-
Enterprise Value (EV)	15,228	27,727	28,981	35,822	41,930	69,880	69,880	69,880
Change	-	82.08%	4.52%	23.6%	17.05%	66.66%	0%	0%
P/E	12.3x	9.93x	12.2x	15.5x	13.3x	11.8x	11.1x	9.85x
PBR	1.05x	1.36x	1.36x	1.51x	1.61x	1.55x	1.46x	1.36x
PEG	-	0.1x	-1.1x	-1.64x	0.4x	0.8x	1.75x	0.8x
Capitalization / Revenue	0.82x	1.05x	1.04x	1.08x	1.01x	0.99x	0.98x	0.92x
EV / Revenue	0x	0x	0x	0x	0x	0.99x	0.98x	0.92x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.52x	8.22x	7.51x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	40	45	55	55	70	85	90	106
Rate of return	3.76%	2.98%	3.34%	2.89%	3.18%	3.8%	4.02%	4.73%
EPS ²	86.85	152	135.2	122.4	165.7	189	201	227.3
Distribution rate	46.1%	29.6%	40.7%	44.9%	42.3%	45%	44.8%	46.6%
Net sales ¹	45,220	48,206	53,124	56,208	65,882	70,500	71,000	76,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	4,206	4,374	6,361	6,696	7,338	8,200	8,500	9,300
Net income ¹	3,039	5,179	4,541	4,040	5,201	5,900	6,100	6,700
Net Debt	-22,040	-22,926	-26,351	-25,122	-24,833	-	-	-
Reference price ²	1,065.00	1,509.00	1,646.00	1,900.00	2,202.00	2,239.00	2,239.00	2,239.00
Nbr of stocks (in thousands)	34,993	33,567	33,616	32,076	30,319	31,210	-	-
Announcement Date	3/11/22	3/10/23	3/8/24	3/13/25	3/12/26	-	-	-

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.($)
COMPUTER ENGINEERING & CONSULTING LTD.	12.2x	-	-	3.69%	439M
IBM	22x	3.58x	12.52x	3.05%	211B
SNOWFLAKE INC.	-104.41x	16.55x	95.82x	-.--%	102B
ACCENTURE PLC	12.09x	1.33x	7x	3.97%	102B
TATA CONSULTANCY SERVICES LTD.	15.77x	2.89x	10.9x	5.21%	89.66B
RELX PLC	21.01x	5.48x	13.46x	2.73%	61.3B
INFOSYS LIMITED	15.13x	2.21x	9.37x	5.16%	47.94B
FUJITSU LIMITED	22.02x	1.8x	11.45x	1.33%	39.83B
NEC CORPORATION	22.32x	1.66x	10.47x	0.85%	39.45B
HCL TECHNOLOGIES LIMITED	18.43x	2.37x	11.35x	4.69%	38.18B
Average	5.65x	4.21x	20.26x	3.07%	73.07B
Weighted average by Cap.	1.57x	4.79x	22.79x	3%