|
Market Closed -
Japan Exchange
02:30:00 2026-10-23 am EDT
|
5-day change | 1st Jan Change | ||
| 3,485.00 JPY | +2.50% |
|
+1.46% | +49.12% |
| Oct. 01 | Tranche Update on TechMatrix Corporation's Equity Buyback Plan announced on July 31, 2026. | CI |
| Jul. 31 | TechMatrix Corporation authorizes a Buyback Plan. | 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 | 136,643 | - | - |
| Change | - | -30.28% | 25.45% | 6.53% | -9.7% | 91.14% | - | - |
| Enterprise Value (EV) | 70,309 | 43,816 | 51,220 | 57,449 | 39,856 | 136,643 | 136,643 | 136,643 |
| Change | - | -37.68% | 16.9% | 12.16% | -30.62% | 242.84% | 0% | 0% |
| P/E | 35.8x | 20.1x | 21x | 19.5x | 13.8x | 24.3x | 20.2x | 16.8x |
| PBR | 5.01x | 3.12x | 3.42x | 3.27x | 2.72x | 5.03x | 4.91x | 4.76x |
| PEG | - | 0.8x | 1.1x | 1.3x | 0.5x | 2.79x | 1x | 0.8x |
| Capitalization / Revenue | 2.33x | 1.29x | 1.39x | 1.22x | 1x | 1.67x | 1.48x | 1.32x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.67x | 1.48x | 1.32x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 16x | 13.6x | 11.6x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 17.3x | 14.6x | 12.6x |
| FCF Yield | 6.45% | 8.02% | 8.42% | 5.13% | 14.5% | 5.77% | 6.86% | 7.95% |
| 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% | 1.59% | 1.97% | 2.37% |
| 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 | 3,400.00 | 3,400.00 | 3,400.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 24.27x | - | - | 1.59% | 869M | |
| 25.22x | 4.05x | 14.08x | 2.68% | 238B | |
| 23.95x | 5.01x | 12.28x | 0.69% | 206B | |
| 17.66x | 2.01x | 10.33x | 2.68% | 153B | |
| -123.59x | 17.14x | 94.25x | -.--% | 111B | |
| -523.76x | 37.2x | 152.79x | -.--% | 108B | |
| 16.35x | 2.95x | 11.37x | 4.92% | 95.75B | |
| 23.33x | 6.05x | 14.86x | 2.4% | 70.41B | |
| 15.09x | 2.2x | 9.35x | 5.16% | 49.32B | |
| 25.59x | 2.13x | 13.49x | 1.22% | 50.46B | |
| Average | -47.59x | 8.75x | 36.98x | 2.13% | 108.19B | |
| Weighted average by Cap. | -47.52x | 8.46x | 34.85x | 1.98% |
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
