Valuation TechMatrix Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 29/07/2026 +04			5-day change	1st Jan Change
2,117.00 ^JPY	+4.29%		+10.84%	-9.41%

02-17	PSP Corporation and TechMatrix Corporation agreed to acquire an additional 57.51% stake in Medmain Inc. from Deepcore Tokyo I Investment L.P., Deepcore Inc., One Capital DX2 Investment Limited Partnership and One Capital No. 2 Investment Limited for ¥2.3 billion.	CI
02-17	Techmatrix to Buy Control of Medmain for About 2.3 Billion Yen	MT

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	85,072	-	-
Change	-	-30.28%	25.45%	6.53%	-9.7%	19%	-	-
Enterprise Value (EV)	70,309	43,816	51,220	57,449	39,856	85,072	85,072	85,072
Change	-	-37.68%	16.9%	12.16%	-30.62%	113.45%	0%	0%
P/E	35.8x	20.1x	21x	19.5x	13.8x	15.3x	12.8x	10.9x
PBR	5.01x	3.12x	3.42x	3.27x	2.72x	2.87x	2.54x	2.24x
PEG	-	0.8x	1.1x	1.3x	0.5x	2.02x	0.7x	0.6x
Capitalization / Revenue	2.33x	1.29x	1.39x	1.22x	1x	1.04x	0.92x	0.81x
EV / Revenue	0x	0x	0x	0x	0x	1.04x	0.92x	0.81x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10x	8.49x	7.19x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	23	28	34	52	54	66	77
Rate of return	0.94%	1.55%	1.51%	1.73%	2.92%	2.55%	3.12%	3.64%
EPS ²	59.65	73.91	88.35	101.1	128.9	138.6	165.2	194.4
Distribution rate	33.5%	31.1%	31.7%	33.6%	40.3%	38.9%	40%	39.6%
Net sales ¹	36,513	45,950	53,303	64,882	71,733	81,930	92,635	104,565
EBITDA	5,694	7,485	-	-	-	-	-	-
EBIT ¹	3,734	5,098	5,850	6,668	7,760	8,500	10,025	11,835
Net income ¹	2,371	2,950	3,540	4,060	5,178	5,570	6,635	7,810
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	2,117.00	2,117.00	2,117.00
Nbr of stocks (in thousands)	39,742	39,919	40,129	40,169	40,185	40,185	-	-
Announcement Date	09/05/22	09/05/23	09/05/24	09/05/25	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.($)
TECHMATRIX CORPORATION	14.64x	-	-	2.66%	498M
IBM	22.58x	3.66x	12.74x	2.97%	214B
ACCENTURE PLC	12.19x	1.35x	7.06x	3.94%	101B
SNOWFLAKE INC.	-94.69x	14.98x	86.7x	-.--%	93.71B
TATA CONSULTANCY SERVICES LTD.	15.55x	2.84x	10.74x	5.29%	90.82B
RELX PLC	22.25x	5.73x	14.09x	2.58%	65.81B
INFOSYS LIMITED	14.48x	2.11x	8.93x	5.39%	46.87B
FUJITSU LIMITED	21.14x	1.71x	10.78x	1.4%	39.21B
HCL TECHNOLOGIES LIMITED	17.96x	2.28x	10.94x	4.84%	37.35B
NEC CORPORATION	20.7x	1.53x	9.73x	0.95%	36.38B
Average	6.68x	4.02x	19.08x	3%	72.58B
Weighted average by Cap.	4.15x	4.50x	20.78x	3.04%