Valuation JMDC Inc.

Stocks

Delayed Japan Exchange 22:30:00 2026-10-14 EDT			5-day change	1st Jan Change
3,720.00 ^JPY	-1.72%		+1.64%	-6.65%

09-21	JMDC Inc.(TSE:4483) dropped from FTSE All-World Index	CI
08-05	JMDC Inc. Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	381,919	286,135	235,764	180,415	212,019	247,715	-	-
Change	-	-25.08%	-17.6%	-23.48%	17.52%	16.84%	-	-
Enterprise Value (EV) ¹	386,522	283,751	259,122	195,127	235,115	268,794	265,294	262,753
Change	-	-26.59%	-8.68%	-24.7%	20.49%	14.32%	-1.3%	-0.96%
P/E	117x	63.9x	50.3x	24.8x	31.3x	33.3x	24.7x	20.6x
PBR	12.3x	4.44x	3.34x	2.31x	2.54x	2.75x	2.51x	2.28x
PEG	-	2.8x	60.68x	0.4x	-4.41x	3.4x	0.7x	1x
Capitalization / Revenue	17.5x	10.3x	7.28x	4.32x	4.2x	4.11x	3.48x	3.01x
EV / Revenue	17.7x	10.2x	8x	4.68x	4.66x	4.46x	3.73x	3.19x
EV / EBITDA	60.3x	36.8x	27.4x	17.8x	17.8x	17.7x	14x	11.8x
EV / EBIT	80.5x	47.9x	37x	22.4x	22.3x	23x	17.3x	14.3x
EV / FCF	-90x	235x	-10.4x	17.4x	-120x	45.5x	35.3x	26.3x
FCF Yield	-1.11%	0.43%	-9.6%	5.75%	-0.83%	2.2%	2.83%	3.8%
Dividend per Share ²	10	12	14	16	18	20.2	24.3	30.93
Rate of return	0.15%	0.26%	0.39%	0.58%	0.56%	0.53%	0.64%	0.82%
EPS ²	57.94	71.17	71.76	111.3	103.4	113.6	153.4	184.1
Distribution rate	17.3%	16.9%	19.5%	14.4%	17.4%	17.8%	15.8%	16.8%
Net sales ¹	21,814	27,809	32,381	41,722	50,462	60,290	71,175	82,321
EBITDA ¹	6,411	7,716	9,471	10,932	13,178	15,184	18,927	22,260
EBIT ¹	4,800	5,926	7,006	8,717	10,521	11,672	15,350	18,327
Net income ¹	3,258	4,267	4,607	7,275	6,765	7,445	10,050	12,063
Net Debt ¹	4,603	-2,384	23,358	14,712	23,096	21,080	17,579	15,038
Reference price ²	6,760.00	4,550.00	3,609.00	2,760.00	3,240.00	3,785.00	3,785.00	3,785.00
Nbr of stocks (in thousands)	56,497	62,887	65,327	65,368	65,438	65,446	-	-
Announcement Date	5/10/22	5/9/23	5/7/24	5/7/25	5/8/26	-	-	-

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.($)
JMDC INC.	32.71x	4.38x	17.4x	0.54%	1.53B
VISA, INC.	31.6x	16.1x	22.89x	0.68%	727B
CINTAS CORPORATION	37.44x	6.81x	24.18x	0.96%	81.95B
UNITED RENTALS, INC.	23.04x	4.53x	9.97x	0.73%	66.01B
NEBIUS GROUP	-97.89x	21.06x	50.83x	-.--%	56.7B
PAYPAL HOLDINGS, INC.	11.04x	1.47x	7.55x	1%	48.05B
BLOCK, INC.	46.59x	1.73x	9.65x	-.--%	46.46B
SUNBELT RENTALS HOLDINGS, INC.	19.74x	3.37x	8.02x	1.6%	31.69B
CORPAY, INC.	20.01x	6.11x	11.76x	-.--%	26.2B
FISERV, INC.	9.84x	2.59x	6.24x	-.--%	24.81B
Average	13.41x	6.82x	16.85x	0.55%	111.04B
Weighted average by Cap.	23.55x	12.83x	21.36x	0.65%