Valuation JMDC Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-17 EDT			5-day change	1st Jan Change
3,155.00 ^JPY	-1.87%		-0.47%	-20.83%

05-08	JMDC Inc. Reports Earnings Results for the Full Year Ended March 31, 2026	CI
02-05	JMDC Inc. Reports Earnings Results for the Nine Months Ended December 31, 2025	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	206,473	-	-
Change	-	-25.08%	-17.6%	-23.48%	17.52%	-2.62%	-	-
Enterprise Value (EV) ¹	386,522	283,751	259,122	195,127	235,115	225,805	222,477	219,909
Change	-	-26.59%	-8.68%	-24.7%	20.49%	-3.96%	-1.47%	-1.15%
P/E	117x	63.9x	50.3x	24.8x	31.3x	28x	20.8x	17.3x
PBR	12.3x	4.44x	3.34x	2.31x	2.54x	2.3x	2.1x	1.91x
PEG	-	2.8x	60.68x	0.4x	-4.41x	3.17x	0.6x	0.9x
Capitalization / Revenue	17.5x	10.3x	7.28x	4.32x	4.2x	3.43x	2.91x	2.51x
EV / Revenue	17.7x	10.2x	8x	4.68x	4.66x	3.75x	3.13x	2.68x
EV / EBITDA	60.3x	36.8x	27.4x	17.8x	17.8x	15.2x	11.8x	10x
EV / EBIT	80.5x	47.9x	37x	22.4x	22.3x	19.8x	14.7x	12.2x
EV / FCF	-90x	235x	-10.4x	17.4x	-120x	38.5x	30.4x	22.5x
FCF Yield	-1.11%	0.43%	-9.6%	5.75%	-0.83%	2.6%	3.29%	4.45%
Dividend per Share ²	10	12	14	16	18	20.15	24.24	30.52
Rate of return	0.15%	0.26%	0.39%	0.58%	0.56%	0.64%	0.77%	0.97%
EPS ²	57.94	71.17	71.76	111.3	103.4	112.6	152	182
Distribution rate	17.3%	16.9%	19.5%	14.4%	17.4%	17.9%	16%	16.8%
Net sales ¹	21,814	27,809	32,381	41,722	50,462	60,156	71,015	82,163
EBITDA ¹	6,411	7,716	9,471	10,932	13,178	14,858	18,927	21,993
EBIT ¹	4,800	5,926	7,006	8,717	10,521	11,426	15,177	18,073
Net income ¹	3,258	4,267	4,607	7,275	6,765	7,372	9,946	11,908
Net Debt ¹	4,603	-2,384	23,358	14,712	23,096	19,332	16,005	13,437
Reference price ²	6,760.00	4,550.00	3,609.00	2,760.00	3,240.00	3,155.00	3,155.00	3,155.00
Nbr of stocks (in thousands)	56,497	62,887	65,327	65,368	65,438	65,443	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JMDC INC.	28.03x	3.75x	15.2x	0.64%	1.27B
NEBIUS GROUP	-83.17x	17.95x	44.73x	-.--%	45.5B
KEHUA DATA CO., LTD.	30.4x	2.27x	19.02x	1.43%	3.31B
SHANGHAI @HUB CO.,LTD.	87.61x	11.26x	17.56x	0.3%	2.98B
SDIC INTELLIGENCE INFORMATION TECHNOLOGY CO., LTD.	-71.56x	-	-	0.1%	1.21B
ITMAX SYSTEM	39.43x	16.24x	25.21x	0.59%	1.16B
BLS INTERNATIONAL SERVICES LIMITED	13.7x	-	-	0.42%	1.01B
Average	6.35x	10.30x	24.34x	0.5%	8.06B
Weighted average by Cap.	-60.47x	16.26x	40.55x	0.14%