|
Market Closed -
Japan Exchange
10:30:00 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 2,378.00 JPY | +0.51% |
|
-3.18% | +1.75% |
| 07-31 | TechMatrix Corporation authorizes a Buyback Plan. | CI |
| 07-31 | TechMatrix Corporation announces an Equity Buyback for 2,300,000 shares, representing 5.72% for ¥3,200 million. | CI |
Company Valuation: TechMatrix Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 84,968 | 59,240 | 74,319 | 79,172 | 71,489 | 95,570 | - | - |
| Change | - | -30.28% | 25.45% | 6.53% | -9.7% | 33.68% | - | - |
| Enterprise Value (EV) | 70,309 | 43,816 | 51,220 | 57,449 | 39,856 | 95,570 | 95,570 | 95,570 |
| Change | - | -37.68% | 16.9% | 12.16% | -30.62% | 139.78% | 0% | 0% |
| P/E | 35.8x | 20.1x | 21x | 19.5x | 13.8x | 17x | 14.1x | 11.7x |
| PBR | 5.01x | 3.12x | 3.42x | 3.27x | 2.72x | 3.52x | 3.44x | 3.33x |
| PEG | - | 0.8x | 1.1x | 1.3x | 0.5x | 1.95x | 0.7x | 0.6x |
| Capitalization / Revenue | 2.33x | 1.29x | 1.39x | 1.22x | 1x | 1.17x | 1.04x | 0.92x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.17x | 1.04x | 0.92x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 11.2x | 9.51x | 8.11x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 12.1x | 10.2x | 8.8x |
| FCF Yield | 6.45% | 8.02% | 8.42% | 5.13% | 14.5% | 8.25% | 9.81% | 11.4% |
| Dividend per Share 2 | 20 | 23 | 28 | 34 | 52 | 54 | 67 | 80.5 |
| Rate of return | 0.94% | 1.55% | 1.51% | 1.73% | 2.92% | 2.27% | 2.82% | 3.39% |
| EPS 2 | 59.65 | 73.91 | 88.35 | 101.1 | 128.9 | 140.1 | 168.2 | 202.5 |
| Distribution rate | 33.5% | 31.1% | 31.7% | 33.6% | 40.3% | 38.5% | 39.8% | 39.8% |
| Net sales 1 | 36,513 | 45,950 | 53,303 | 64,882 | 71,733 | 81,650 | 92,020 | 103,480 |
| EBITDA | 5,694 | 7,485 | - | - | - | - | - | - |
| EBIT 1 | 3,734 | 5,098 | 5,850 | 6,668 | 7,760 | 8,550 | 10,045 | 11,790 |
| Net income 1 | 2,371 | 2,950 | 3,540 | 4,060 | 5,178 | 5,615 | 6,630 | 7,820 |
| Net Debt | -14,659 | -15,424 | -23,099 | -21,723 | -31,633 | - | - | - |
| Reference price 2 | 2,138.00 | 1,484.00 | 1,852.00 | 1,971.00 | 1,779.00 | 2,378.00 | 2,378.00 | 2,378.00 |
| Nbr of stocks (in thousands) | 39,742 | 39,919 | 40,129 | 40,169 | 40,185 | 40,189 | - | - |
| Announcement Date | 09/05/22 | 09/05/23 | 09/05/24 | 09/05/25 | 08/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.97x | - | - | 2.27% | 622M | |
| 23.89x | 3.87x | 13.52x | 2.78% | 229B | |
| -129x | 17.99x | 99.72x | -.--% | 116B | |
| 13.66x | 1.51x | 7.91x | 3.51% | 113B | |
| 14.25x | 2.6x | 9.8x | 5.77% | 83.35B | |
| 19.32x | 5.13x | 12.59x | 2.94% | 58.46B | |
| 13.6x | 1.96x | 8.33x | 5.73% | 43.99B | |
| 21.07x | 1.72x | 10.72x | 1.39% | 42.35B | |
| 19.99x | 1.5x | 9.62x | 0.95% | 39.17B | |
| 16.65x | 2.09x | 9.91x | 5.25% | 34.16B | |
| Average | 3.04x | 4.26x | 20.24x | 3.06% | 75.98B | |
| Weighted average by Cap. | -3.65x | 5.20x | 24.55x | 2.91% |
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
- 3762 Stock
- Valuation TechMatrix Corporation
Select your edition
All financial news and data tailored to specific country editions
