Valuation CKD Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 26/06/2026 +04			5-day change	1st Jan Change
7,380.00 ^JPY	-5.87%		-4.90%	+141.18%

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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	153,656	125,624	143,387	201,213	134,881	493,242	-	-
Change	-	-18.24%	14.14%	40.33%	-32.97%	265.69%	-	-
Enterprise Value (EV) ¹	137,691	109,006	133,444	210,439	135,349	277,075	475,652	467,763
Change	-	-20.83%	22.42%	57.7%	-35.68%	104.71%	-1.39%	-1.66%
P/E	28.8x	10x	9.7x	24.1x	9.98x	21x	26x	21.4x
PBR	1.58x	1.15x	1.2x	1.56x	0.99x	1.86x	3.03x	2.78x
PEG	-	0x	0.6x	-0.6x	0.2x	56.69x	0.5x	1x
Capitalization / Revenue	1.44x	0.88x	0.9x	1.5x	0.87x	1.81x	2.64x	2.39x
EV / Revenue	1.29x	0.77x	0.84x	1.57x	0.87x	1.75x	2.54x	2.27x
EV / EBITDA	10.4x	4.58x	4.8x	10.6x	5.29x	10.4x	13.5x	11.4x
EV / EBIT	17.9x	6.1x	6.3x	16x	7.12x	14.1x	17.1x	14x
EV / FCF	9.31x	28.6x	-76.6x	-16.7x	10.3x	23.1x	41.6x	26.9x
FCF Yield	10.7%	3.49%	-1.31%	-6%	9.69%	4.33%	2.4%	3.72%
Dividend per Share ²	25	67	89	50	80	81	111.5	133.3
Rate of return	1.08%	3.55%	4.14%	1.66%	3.96%	1.9%	1.51%	1.81%
EPS ²	80.23	188.6	221.8	124.9	202.5	203.2	283.9	345.4
Distribution rate	31.2%	35.5%	40.1%	40%	39.5%	39.9%	39.3%	38.6%
Net sales ¹	106,723	142,199	159,457	134,425	155,634	157,886	187,003	206,441
EBITDA ¹	13,205	23,789	27,796	19,928	25,586	26,633	35,185	41,072
EBIT ¹	7,698	17,879	21,170	13,113	19,018	19,640	27,757	33,485
Net income ¹	5,273	12,567	14,788	8,338	13,520	13,578	18,943	22,942
Net Debt ¹	-15,965	-16,618	-9,943	9,226	468	-8,237	-17,590	-25,480
Reference price ²	2,307.00	1,885.00	2,150.00	3,015.00	2,020.00	7,380.00	7,380.00	7,380.00
Nbr of stocks (in thousands)	66,604	66,644	66,692	66,737	66,773	66,835	-	-
Announcement Date	13/05/21	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	40.15x	3.15x	19.8x	0.98%	3.05B
IHI CORPORATION	16.71x	1.69x	9.38x	0.94%	17.53B
NORDSON CORPORATION	29.7x	6.17x	19.25x	1.12%	16.8B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	76.42x	9.06x	53.12x	0.22%	10.72B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	26.95x	3.36x	20.19x	1.21%	9.76B
ENPRO INC.	62.28x	6.55x	26.02x	-	8.01B
VALMET OYJ	11.75x	0.98x	7.04x	6.42%	4.48B
FUJI CORPORATION	29.81x	3.61x	16.23x	1.17%	4.35B
STANDEX INTERNATIONAL CORPORATION	40.9x	5.01x	21.61x	-	4.13B
KRONES AG	10.87x	0.51x	4.71x	2.77%	4.04B
Average	34.55x	4.01x	19.73x	1.85%	8.29B
Weighted average by Cap.	34.88x	4.44x	20.92x	1.38%