Valuation TechMatrix Corporation

Stocks

Delayed Japan Exchange Other stock markets 01:41:38 2026-07-30 am EDT			5-day change	1st Jan Change
2,091.00 ^JPY	-1.23%		+12.12%	-10.57%

Feb. 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
Feb. 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	5/9/22	5/9/23	5/9/24	5/9/25	5/8/26	-	-	-

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	15.27x	-	-	2.55%	519M
IBM	22.47x	3.65x	12.74x	2.98%	213B
ACCENTURE PLC	12.82x	1.42x	7.44x	3.75%	106B
SNOWFLAKE INC.	-99.09x	15.69x	90.82x	-.--%	98.05B
TATA CONSULTANCY SERVICES LTD.	15.87x	2.9x	10.97x	5.18%	92.42B
RELX PLC	22.58x	5.8x	14.27x	2.54%	66.69B
INFOSYS LIMITED	15.13x	2.21x	9.37x	5.16%	48.86B
FUJITSU LIMITED	21.96x	1.78x	11.22x	1.35%	40.7B
HCL TECHNOLOGIES LIMITED	18.31x	2.35x	11.27x	4.72%	37.98B
NEC CORPORATION	20.58x	1.52x	9.59x	0.92%	37.34B
Average	6.59x	4.15x	19.74x	2.92%	74.19B
Weighted average by Cap.	3.39x	4.65x	21.68x	2.97%