|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,860.00 JPY | +2.08% |
|
-12.72% | +124.18% |
| 06:47am | CKD Subsidiary Hit by 178 Million Yen Embezzlement; Former Employee Arrested | MT |
| 05-15 | CKD Corporation Provides Consolidated Earnings Forecast for the Full Fiscal Year Ending March 31, 2027 | CI |
Company Valuation: CKD Corporation
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 | 458,488 | - | - |
| Change | - | 14.14% | 40.33% | -32.97% | 111.53% | 60.7% | - | - |
| Enterprise Value (EV) 1 | 109,006 | 133,444 | 210,439 | 135,349 | 277,075 | 442,098 | 434,359 | 423,037 |
| Change | - | 22.42% | 57.7% | -35.68% | 104.71% | 59.56% | -1.75% | -2.61% |
| P/E | 10x | 9.7x | 24.1x | 9.98x | 21x | 24.2x | 19.9x | 18.1x |
| PBR | 1.15x | 1.2x | 1.56x | 0.99x | 1.86x | 2.82x | 2.59x | 2.38x |
| PEG | - | 0.6x | -0.6x | 0.2x | 56.69x | 0.6x | 0.9x | 1.8x |
| Capitalization / Revenue | 0.88x | 0.9x | 1.5x | 0.87x | 1.81x | 2.44x | 2.21x | 2.11x |
| EV / Revenue | 0.77x | 0.84x | 1.57x | 0.87x | 1.75x | 2.35x | 2.1x | 1.94x |
| EV / EBITDA | 4.58x | 4.8x | 10.6x | 5.29x | 10.4x | 12.6x | 10.6x | 9.58x |
| EV / EBIT | 6.1x | 6.3x | 16x | 7.12x | 14.1x | 15.9x | 13x | 11.6x |
| EV / FCF | 28.6x | -76.6x | -16.7x | 10.3x | 23.1x | 38.7x | 25x | 22.6x |
| FCF Yield | 3.49% | -1.31% | -6% | 9.69% | 4.33% | 2.58% | 4% | 4.43% |
| 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% | 1.63% | 1.94% | 2.17% |
| 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 | 6,860.00 | 6,860.00 | 6,860.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.67x | 2.31x | 12.3x | 1.66% | 2.76B | |
| 18.1x | 1.82x | 10.12x | 0.87% | 18.85B | |
| 27.97x | 5.85x | 18.23x | 1.18% | 15.82B | |
| 74.44x | 8.82x | 51.67x | 0.23% | 10.44B | |
| 24.39x | 2.92x | 17.68x | 1.33% | 8.87B | |
| 52.48x | 5.57x | 22.11x | - | 6.75B | |
| 11.42x | 0.96x | 6.89x | 6.61% | 4.36B | |
| 22.18x | 2.91x | 11.26x | 2.09% | 4.11B | |
| 10.4x | 0.48x | 4.45x | 2.9% | 3.84B | |
| 36.19x | 4.48x | 19.3x | - | 3.65B | |
| Average | 30.12x | 3.61x | 17.40x | 2.11% | 7.94B | |
| Weighted average by Cap. | 31.59x | 4.07x | 19.16x | 1.48% |
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
- 6407 Stock
- Valuation CKD Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
