|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,340.00 JPY | +1.61% |
|
+3.45% | +0.13% |
| 07-31 | TechMatrix Corporation authorizes a Buyback Plan. | CI |
| 07-31 | TechMatrix Corporation announces an Equity Buyback for 2,300,000 shares, representing 5.72% for ¥3,200 million. | CI |
Company Valuation: TechMatrix Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 84,968 | 59,240 | 74,319 | 79,172 | 71,489 | 92,555 | - | - |
| Change | - | -30.28% | 25.45% | 6.53% | -9.7% | 29.47% | - | - |
| Enterprise Value (EV) | 70,309 | 43,816 | 51,220 | 57,449 | 39,856 | 92,555 | 92,555 | 92,555 |
| Change | - | -37.68% | 16.9% | 12.16% | -30.62% | 132.22% | 0% | 0% |
| P/E | 35.8x | 20.1x | 21x | 19.5x | 13.8x | 16.6x | 13.9x | 11.8x |
| PBR | 5.01x | 3.12x | 3.42x | 3.27x | 2.72x | 3.12x | 2.76x | 2.44x |
| PEG | - | 0.8x | 1.1x | 1.3x | 0.5x | 2.19x | 0.7x | 0.7x |
| Capitalization / Revenue | 2.33x | 1.29x | 1.39x | 1.22x | 1x | 1.13x | 1x | 0.89x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.13x | 1x | 0.89x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 10.9x | 9.23x | 7.82x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 20 | 23 | 28 | 34 | 52 | 54 | 66 | 77 |
| Rate of return | 0.94% | 1.55% | 1.51% | 1.73% | 2.92% | 2.34% | 2.87% | 3.34% |
| EPS 2 | 59.65 | 73.91 | 88.35 | 101.1 | 128.9 | 138.6 | 165.2 | 194.4 |
| Distribution rate | 33.5% | 31.1% | 31.7% | 33.6% | 40.3% | 38.9% | 40% | 39.6% |
| Net sales 1 | 36,513 | 45,950 | 53,303 | 64,882 | 71,733 | 81,930 | 92,635 | 104,565 |
| EBITDA | 5,694 | 7,485 | - | - | - | - | - | - |
| EBIT 1 | 3,734 | 5,098 | 5,850 | 6,668 | 7,760 | 8,500 | 10,025 | 11,835 |
| Net income 1 | 2,371 | 2,950 | 3,540 | 4,060 | 5,178 | 5,570 | 6,635 | 7,810 |
| Net Debt | -14,659 | -15,424 | -23,099 | -21,723 | -31,633 | - | - | - |
| Reference price 2 | 2,138.00 | 1,484.00 | 1,852.00 | 1,971.00 | 1,779.00 | 2,303.00 | 2,303.00 | 2,303.00 |
| Nbr of stocks (in thousands) | 39,742 | 39,919 | 40,129 | 40,169 | 40,185 | 40,189 | - | - |
| Announcement Date | 5/9/22 | 5/9/23 | 5/9/24 | 5/9/25 | 5/8/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.61x | - | - | 2.34% | 582M | |
| 23.45x | 3.78x | 13.2x | 2.86% | 223B | |
| -117.33x | 18.68x | 107.86x | -.--% | 116B | |
| 13.19x | 1.46x | 7.66x | 3.64% | 109B | |
| 15.71x | 2.88x | 10.86x | 5.23% | 92.02B | |
| 20.43x | 5.35x | 13.15x | 2.79% | 61.62B | |
| 15.49x | 2.27x | 9.61x | 5.04% | 50.23B | |
| 21.73x | 1.58x | 10.05x | 0.87% | 40.8B | |
| 20.98x | 1.72x | 10.51x | 1.4% | 40.6B | |
| 18.49x | 2.37x | 11.38x | 4.68% | 38.51B | |
| Average | 4.88x | 4.45x | 21.59x | 2.89% | 77.21B | |
| Weighted average by Cap. | -1.31x | 5.32x | 25.73x | 2.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 3762 Stock
- Valuation TechMatrix Corporation
Select your edition
All financial news and data tailored to specific country editions
