Valuation JMDC Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 04/11/2026 +04			5-day change	1st Jan Change
3,475.00 ^JPY	-1.84%		-6.96%	-12.80%

09-21	JMDC Inc.(TSE:4483) dropped from FTSE All-World Index	CI
08-05	JMDC Inc. Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and 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	381,919	286,135	235,764	180,415	212,019	227,430	-	-
Change	-	-25.08%	-17.6%	-23.48%	17.52%	7.27%	-	-
Enterprise Value (EV) ¹	386,522	283,751	259,122	195,127	235,115	248,509	245,009	242,468
Change	-	-26.59%	-8.68%	-24.7%	20.49%	5.7%	-1.41%	-1.04%
P/E	117x	63.9x	50.3x	24.8x	31.3x	30.6x	22.6x	18.9x
PBR	12.3x	4.44x	3.34x	2.31x	2.54x	2.53x	2.3x	2.1x
PEG	-	2.8x	60.68x	0.4x	-4.41x	3.12x	0.6x	0.9x
Capitalization / Revenue	17.5x	10.3x	7.28x	4.32x	4.2x	3.77x	3.2x	2.76x
EV / Revenue	17.7x	10.2x	8x	4.68x	4.66x	4.12x	3.44x	2.95x
EV / EBITDA	60.3x	36.8x	27.4x	17.8x	17.8x	16.4x	12.9x	10.9x
EV / EBIT	80.5x	47.9x	37x	22.4x	22.3x	21.3x	16x	13.2x
EV / FCF	-90x	235x	-10.4x	17.4x	-120x	42.1x	32.6x	24.3x
FCF Yield	-1.11%	0.43%	-9.6%	5.75%	-0.83%	2.38%	3.07%	4.12%
Dividend per Share ²	10	12	14	16	18	20.2	24.3	30.93
Rate of return	0.15%	0.26%	0.39%	0.58%	0.56%	0.58%	0.7%	0.89%
EPS ²	57.94	71.17	71.76	111.3	103.4	113.6	153.4	184.1
Distribution rate	17.3%	16.9%	19.5%	14.4%	17.4%	17.8%	15.8%	16.8%
Net sales ¹	21,814	27,809	32,381	41,722	50,462	60,290	71,175	82,321
EBITDA ¹	6,411	7,716	9,471	10,932	13,178	15,184	18,927	22,260
EBIT ¹	4,800	5,926	7,006	8,717	10,521	11,672	15,350	18,327
Net income ¹	3,258	4,267	4,607	7,275	6,765	7,445	10,050	12,063
Net Debt ¹	4,603	-2,384	23,358	14,712	23,096	21,080	17,579	15,038
Reference price ²	6,760.00	4,550.00	3,609.00	2,760.00	3,240.00	3,475.00	3,475.00	3,475.00
Nbr of stocks (in thousands)	56,497	62,887	65,327	65,368	65,438	65,447	-	-
Announcement Date	10/05/22	09/05/23	07/05/24	07/05/25	08/05/26	-	-	-

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.($)
JMDC INC.	31.17x	4.19x	16.65x	0.57%	1.46B
VISA, INC.	33.56x	17.29x	24.58x	0.64%	782B
CINTAS CORPORATION	40.59x	7.38x	26.18x	0.89%	88.84B
UNITED RENTALS, INC.	24.2x	4.84x	10.54x	0.67%	72.76B
PAYPAL HOLDINGS, INC.	11.48x	1.49x	7.36x	0.97%	48.35B
BLOCK, INC.	44x	1.69x	9.48x	-.--%	45.94B
NEBIUS GROUP	-71.76x	16.51x	40.04x	-.--%	41.56B
SUNBELT RENTALS HOLDINGS, INC.	21.68x	3.59x	8.51x	1.48%	34.2B
FISERV, INC.	47.87x	2.82x	6.7x	-.--%	31.06B
CORPAY, INC.	20.38x	6.21x	11.9x	-.--%	26.7B
Average	20.32x	6.60x	16.19x	0.52%	117.26B
Weighted average by Cap.	29.00x	13.42x	21.84x	0.62%