Valuation CMK Corporation

Stocks

Delayed Japan Exchange 10:30:00 01/09/2026 +04			5-day change	1st Jan Change
787.00 ^JPY	+3.42%		+12.91%	+50.19%

08-05	Cmk Corporation Revises Consolidated Earnings Guidance for the Year Ending March 31, 2027	CI
07-31	CMK Corporation And Guangdong Ellington Electronic Technology Co., Ltd. Sign Strategic Alliance Agreement	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	36,879	27,001	41,768	28,786	38,213	56,137	-	-
Change	-	-26.79%	54.69%	-31.08%	32.75%	46.91%	-	-
Enterprise Value (EV) ¹	50,900	41,455	53,836	50,827	60,899	73,603	73,476	73,046
Change	-	-18.56%	29.87%	-5.59%	19.82%	20.86%	-0.17%	-0.59%
P/E	13.2x	17x	9.66x	7.6x	9.49x	17x	16.8x	14.4x
PBR	0.7x	0.47x	0.62x	0.36x	0.46x	0.66x	0.66x	0.65x
PEG	-	-0.4x	0x	-0.4x	1.53x	-0.9x	11.44x	0.9x
Capitalization / Revenue	0.45x	0.32x	0.46x	0.3x	0.38x	0.49x	0.49x	0.43x
EV / Revenue	0.62x	0.49x	0.59x	0.53x	0.61x	0.64x	0.64x	0.56x
EV / EBITDA	7.03x	5.63x	6.12x	5.23x	6.53x	6.29x	5.74x	5.29x
EV / EBIT	16.8x	15.9x	15.3x	13.4x	21.8x	13.4x	13.5x	9.13x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	14	8.5	19	20	20	28	29	30
Rate of return	2.25%	1.86%	3.06%	4.95%	3.73%	3.56%	3.68%	3.81%
EPS ²	47.05	26.83	64.21	53.19	56.49	46.3	46.98	54.68
Distribution rate	29.8%	31.7%	29.6%	37.6%	35.4%	60.5%	61.7%	54.9%
Net sales ¹	81,486	83,840	90,568	95,486	100,202	115,000	114,600	130,000
EBITDA ¹	7,239	7,357	8,794	9,725	9,325	11,700	12,800	13,800
EBIT ¹	3,021	2,605	3,529	3,807	2,788	5,500	5,450	8,000
Net income ¹	2,785	1,588	3,855	3,789	4,026	3,300	3,350	3,900
Net Debt ¹	14,021	14,454	12,068	22,041	22,686	17,465	17,339	16,909
Reference price ²	623.00	456.00	620.00	404.00	536.00	787.00	787.00	787.00
Nbr of stocks (in thousands)	59,195	59,212	67,368	71,252	71,293	71,331	-	-
Announcement Date	13/05/22	12/05/23	13/05/24	13/05/25	14/05/26	-	-	-

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.($)
CMK CORPORATION	16.44x	0.62x	6.13x	3.68%	340M
MEDIATEK INC.	57.18x	9.16x	46.07x	1.42%	198B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	53.91x	9.25x	16.43x	-.--%	103B
ELITE MATERIAL CO., LTD.	47.38x	10.11x	35.2x	1.16%	61.98B
UNIMICRON TECHNOLOGY CORP.	49.42x	8.68x	31.24x	0.97%	51.68B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	41.85x	-	-	0.19%	53.67B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	9600x	77.18x	2303.91x	-	41.13B
SHENNAN CIRCUITS CO., LTD.	45.32x	7.82x	31.08x	0.85%	37.39B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	33.92x	8.03x	26.35x	0.64%	35.75B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	27.9x	7.29x	22.07x	1.53%	34.64B
Average	997.33x	15.35x	279.83x	1.16%	61.72B
Weighted average by Cap.	685.89x	13.92x	199.15x	0.91%