Valuation CKD Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 03/07/2026 +04			5-day change	1st Jan Change
7,490.00 ^JPY	+0.40%		+1.49%	+144.77%

05-15	CKD Corporation Provides Consolidated Earnings Forecast for the Full Fiscal Year Ending March 31, 2027	CI
05-15	CKD Corporation Provides Dividend Guidance for the 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	125,624	143,387	201,213	134,881	285,312	500,594	-	-
Change	-	14.14%	40.33%	-32.97%	111.53%	75.45%	-	-
Enterprise Value (EV) ¹	109,006	133,444	210,439	135,349	277,075	484,204	476,465	465,143
Change	-	22.42%	57.7%	-35.68%	104.71%	74.76%	-1.6%	-2.38%
P/E	10x	9.7x	24.1x	9.98x	21x	26.4x	21.7x	19.7x
PBR	1.15x	1.2x	1.56x	0.99x	1.86x	3.07x	2.83x	2.6x
PEG	-	0.6x	-0.6x	0.2x	56.69x	0.7x	1x	2x
Capitalization / Revenue	0.88x	0.9x	1.5x	0.87x	1.81x	2.67x	2.42x	2.3x
EV / Revenue	0.77x	0.84x	1.57x	0.87x	1.75x	2.58x	2.3x	2.14x
EV / EBITDA	4.58x	4.8x	10.6x	5.29x	10.4x	13.8x	11.6x	10.5x
EV / EBIT	6.1x	6.3x	16x	7.12x	14.1x	17.4x	14.2x	12.8x
EV / FCF	28.6x	-76.6x	-16.7x	10.3x	23.1x	42.4x	27.4x	24.8x
FCF Yield	3.49%	-1.31%	-6%	9.69%	4.33%	2.36%	3.65%	4.03%
Dividend per Share ²	67	89	50	80	81	111.5	133.3	149
Rate of return	3.55%	4.14%	1.66%	3.96%	1.9%	1.49%	1.78%	1.99%
EPS ²	188.6	221.8	124.9	202.5	203.2	283.9	345.4	379.9
Distribution rate	35.5%	40.1%	40%	39.5%	39.9%	39.3%	38.6%	39.2%
Net sales ¹	142,199	159,457	134,425	155,634	157,886	187,731	207,259	217,733
EBITDA ¹	23,789	27,796	19,928	25,586	26,633	35,185	41,072	44,170
EBIT ¹	17,879	21,170	13,113	19,018	19,640	27,757	33,485	36,389
Net income ¹	12,567	14,788	8,338	13,520	13,578	18,943	22,942	25,089
Net Debt ¹	-16,618	-9,943	9,226	468	-8,237	-16,390	-24,130	-35,451
Reference price ²	1,885.00	2,150.00	3,015.00	2,020.00	4,270.00	7,490.00	7,490.00	7,490.00
Nbr of stocks (in thousands)	66,644	66,692	66,737	66,773	66,818	66,835	-	-
Announcement Date	13/05/22	12/05/23	10/05/24	13/05/25	15/05/26	-	-	-

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.($)
CKD CORPORATION	40.75x	3.19x	20.1x	0.96%	3.1B
IHI CORPORATION	17.96x	1.81x	10.05x	0.88%	18.86B
NORDSON CORPORATION	28.61x	5.97x	18.61x	1.16%	16.18B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	77.32x	9.17x	53.77x	0.22%	10.87B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	25.94x	3.12x	18.89x	1.25%	9.45B
ENPRO INC.	55.09x	5.83x	23.15x	-	7.09B
FUJI CORPORATION	32.64x	3.98x	17.91x	1.07%	4.77B
VALMET OYJ	11.86x	0.99x	7.1x	6.36%	4.54B
KRONES AG	10.99x	0.52x	4.76x	2.74%	4.09B
STANDEX INTERNATIONAL CORPORATION	39.38x	4.84x	20.86x	-	3.97B
Average	34.05x	3.94x	19.52x	1.83%	8.29B
Weighted average by Cap.	33.95x	4.29x	20.50x	1.36%