Valuation JMDC Inc.

Stocks

Delayed Japan Exchange Other stock markets 22:30:00 2026-08-11 EDT			5-day change	1st Jan Change
3,435.00 ^JPY	+0.15%		+11.89%	-13.80%

08-05	JMDC Inc. Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI
08-05	JMDC Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026	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	224,478	-	-
Change	-	-25.08%	-17.6%	-23.48%	17.52%	5.88%	-	-
Enterprise Value (EV) ¹	386,522	283,751	259,122	195,127	235,115	243,980	240,660	238,094
Change	-	-26.59%	-8.68%	-24.7%	20.49%	3.77%	-1.36%	-1.07%
P/E	117x	63.9x	50.3x	24.8x	31.3x	30.3x	22.5x	18.7x
PBR	12.3x	4.44x	3.34x	2.31x	2.54x	2.5x	2.28x	2.08x
PEG	-	2.8x	60.68x	0.4x	-4.41x	3.21x	0.6x	0.9x
Capitalization / Revenue	17.5x	10.3x	7.28x	4.32x	4.2x	3.73x	3.16x	2.73x
EV / Revenue	17.7x	10.2x	8x	4.68x	4.66x	4.05x	3.39x	2.9x
EV / EBITDA	60.3x	36.8x	27.4x	17.8x	17.8x	16.2x	12.8x	10.7x
EV / EBIT	80.5x	47.9x	37x	22.4x	22.3x	21x	15.8x	13.1x
EV / FCF	-90x	235x	-10.4x	17.4x	-120x	28.9x	32.8x	24.3x
FCF Yield	-1.11%	0.43%	-9.6%	5.75%	-0.83%	3.45%	3.05%	4.11%
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%	0.59%	0.71%	0.9%
EPS ²	57.94	71.17	71.76	111.3	103.4	113.2	152.6	183.4
Distribution rate	17.3%	16.9%	19.5%	14.4%	17.4%	17.8%	15.9%	16.9%
Net sales ¹	21,814	27,809	32,381	41,722	50,462	60,224	71,082	82,221
EBITDA ¹	6,411	7,716	9,471	10,932	13,178	15,102	18,842	22,170
EBIT ¹	4,800	5,926	7,006	8,717	10,521	11,627	15,265	18,237
Net income ¹	3,258	4,267	4,607	7,275	6,765	7,414	9,987	12,000
Net Debt ¹	4,603	-2,384	23,358	14,712	23,096	19,502	16,182	13,616
Reference price ²	6,760.00	4,550.00	3,609.00	2,760.00	3,240.00	3,430.00	3,430.00	3,430.00
Nbr of stocks (in thousands)	56,497	62,887	65,327	65,368	65,438	65,445	-	-
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.	30.48x	4.05x	16.26x	0.59%	1.41B
NEBIUS GROUP	-65.75x	18.52x	46.77x	-.--%	47.14B
KEHUA DATA CO., LTD.	32.03x	2.39x	20.56x	1.48%	3.5B
SHANGHAI @HUB CO.,LTD.	90.82x	12.18x	18.99x	0.29%	3.26B
SDIC INTELLIGENCE INFORMATION TECHNOLOGY CO., LTD.	-82.3x	-	-	0.09%	1.4B
Average	1.06x	9.29x	25.64x	0.49%	11.34B
Weighted average by Cap.	-48.75x	16.76x	42.69x	0.12%