Valuation Computer Engineering & Consulting Ltd.

Stocks

Delayed Japan Exchange 22:22:03 2026-10-15 EDT			5-day change	1st Jan Change
2,346.00 ^JPY	+2.85%		+3.35%	-3.93%

09-29	Computer Engineering & Consulting Ltd. entered into a share transfer agreement to acquire Cipher Co., ltd from Masao Fujiwara.	CI
09-29	AI Librarium Co., Ltd announced that it has received funding from Computer Engineering & Consulting Ltd.	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	69,140	-	-
Change	-	35.92%	9.24%	10.14%	9.55%	3.56%	-	-
Enterprise Value (EV)	15,228	27,727	28,981	35,822	41,930	69,140	69,140	69,140
Change	-	82.08%	4.52%	23.6%	17.05%	64.9%	0%	0%
P/E	12.3x	9.93x	12.2x	15.5x	13.3x	11.8x	11.5x	10.1x
PBR	1.05x	1.36x	1.36x	1.51x	1.61x	1.59x	1.5x	1.4x
PEG	-	0.1x	-1.1x	-1.64x	0.4x	0.7x	3.46x	0.8x
Capitalization / Revenue	0.82x	1.05x	1.04x	1.08x	1.01x	0.98x	0.97x	0.91x
EV / Revenue	0x	0x	0x	0x	0x	0.98x	0.97x	0.91x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.28x	8.13x	7.43x
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%	3.73%	3.95%	4.65%
EPS ²	86.85	152	135.2	122.4	165.7	192.6	199	224.9
Distribution rate	46.1%	29.6%	40.7%	44.9%	42.3%	44.1%	45.2%	47.1%
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	8,350	8,500	9,300
Net income ¹	3,039	5,179	4,541	4,040	5,201	5,950	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	2,281.00	2,281.00	2,281.00
Nbr of stocks (in thousands)	34,993	33,567	33,616	32,076	30,319	30,311	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COMPUTER ENGINEERING & CONSULTING LTD.	11.91x	-	-	3.71%	438M
IBM	22.43x	3.67x	12.81x	2.97%	215B
SALESFORCE, INC.	22.58x	4.75x	11.66x	0.73%	194B
ACCENTURE PLC	15.97x	1.74x	9.13x	3%	128B
SNOWFLAKE INC.	-131.83x	18.31x	100.67x	-.--%	118B
CLOUDFLARE, INC.	-559.51x	39.76x	163.36x	-.--%	115B
TATA CONSULTANCY SERVICES LTD.	15.03x	2.7x	10.41x	5.36%	87.63B
RELX PLC	21.53x	5.62x	13.79x	2.63%	63.48B
FUJITSU LIMITED	23.9x	1.98x	12.56x	1.3%	46.63B
INFOSYS LIMITED	14.23x	2.07x	8.78x	5.47%	46.31B
Average	-54.38x	8.95x	38.13x	2.52%	101.51B
Weighted average by Cap.	-63.52x	9.33x	39.14x	2.09%