|
Real-time
OTC Markets
02:35:00 2025-01-03 pm EST
|
5-day change | 1st Jan Change | ||
| 14.91 USD | -.--% |
|
-.--% | - |
| Jul. 31 | TechMatrix Corporation authorizes a Buyback Plan. | CI |
| Jul. 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 | 95,610 | - | - |
| Change | - | -30.28% | 25.45% | 6.53% | -9.7% | 33.74% | - | - |
| Enterprise Value (EV) | 70,309 | 43,816 | 51,220 | 57,449 | 39,856 | 95,610 | 95,610 | 95,610 |
| Change | - | -37.68% | 16.9% | 12.16% | -30.62% | 139.89% | 0% | 0% |
| P/E | 35.8x | 20.1x | 21x | 19.5x | 13.8x | 17.2x | 14.4x | 12.3x |
| PBR | 5.01x | 3.12x | 3.42x | 3.27x | 2.72x | 3.22x | 2.85x | 2.52x |
| PEG | - | 0.8x | 1.1x | 1.3x | 0.5x | 2.3x | 0.8x | 0.7x |
| 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 | 9.57x | 8.14x |
| 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% | 2.27% | 2.77% | 3.24% |
| EPS 2 | 59.65 | 73.91 | 88.35 | 101.1 | 128.9 | 138.5 | 165 | 193.3 |
| Distribution rate | 33.5% | 31.1% | 31.7% | 33.6% | 40.3% | 39% | 40% | 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 | 8,500 | 9,995 | 11,740 |
| Net income 1 | 2,371 | 2,950 | 3,540 | 4,060 | 5,178 | 5,565 | 6,630 | 7,770 |
| 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 | 2,379.00 | 2,379.00 | 2,379.00 |
| Nbr of stocks (in thousands) | 39,742 | 39,919 | 40,129 | 40,169 | 40,185 | 40,189 | - | - |
| Announcement Date | 5/9/22 | 5/9/23 | 5/9/24 | 5/9/25 | 5/8/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.14x | 3.77x | 13.17x | 2.87% | 222B | |
| -116.79x | 18.57x | 106.98x | -.--% | 115B | |
| 13.73x | 1.52x | 7.97x | 3.49% | 113B | |
| 14.91x | 2.72x | 10.28x | 5.51% | 87.05B | |
| 20.45x | 5.36x | 13.17x | 2.79% | 62.19B | |
| 14.69x | 2.13x | 9.06x | 5.31% | 47.45B | |
| 20.59x | 1.68x | 10.33x | 1.42% | 39.79B | |
| 20.4x | 1.55x | 9.86x | 0.92% | 38.85B | |
| 17.74x | 2.3x | 10.68x | 4.87% | 36.84B | |
| Average | 3.21x | 4.40x | 21.28x | 3.02% | 84.77B | |
| Weighted average by Cap. | -1.63x | 5.29x | 25.56x | 2.9% |
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
- TMTMF Stock
- Valuation TechMatrix Corporation
Select your edition
All financial news and data tailored to specific country editions
