Valuation TechMatrix Corporation

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-07-17 am EDT			5-day change	1st Jan Change
1,903.00 ^JPY	-0.47%		+1.71%	-18.57%

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	76,472	-	-
Change	-	-30.28%	25.45%	6.53%	-9.7%	6.97%	-	-
Enterprise Value (EV)	70,309	43,816	51,220	57,449	39,856	76,472	76,472	76,472
Change	-	-37.68%	16.9%	12.16%	-30.62%	91.87%	0%	0%
P/E	35.8x	20.1x	21x	19.5x	13.8x	13.7x	11.5x	9.79x
PBR	5.01x	3.12x	3.42x	3.27x	2.72x	2.58x	2.28x	2.01x
PEG	-	0.8x	1.1x	1.3x	0.5x	1.81x	0.6x	0.6x
Capitalization / Revenue	2.33x	1.29x	1.39x	1.22x	1x	0.93x	0.83x	0.73x
EV / Revenue	0x	0x	0x	0x	0x	0.93x	0.83x	0.73x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9x	7.63x	6.46x
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%	2.84%	3.47%	4.05%
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	1,903.00	1,903.00	1,903.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TECHMATRIX CORPORATION	13.73x	-	-	2.84%	471M
IBM	21.83x	3.49x	12.38x	3.17%	200B
SNOWFLAKE INC.	-94.18x	14.89x	86.21x	-.--%	93.2B
ACCENTURE PLC	10.67x	1.17x	6.15x	4.52%	87.86B
TATA CONSULTANCY SERVICES LTD.	14.71x	2.68x	10.13x	5.59%	85.25B
RELX PLC	19.53x	5.14x	12.69x	2.89%	59.17B
INFOSYS LIMITED	14.24x	2.08x	8.72x	5.47%	46.1B
NEC CORPORATION	20.09x	1.49x	9.43x	0.98%	35.57B
FUJITSU LIMITED	18.84x	1.52x	9.54x	1.58%	35.24B
HCL TECHNOLOGIES LIMITED	16.4x	2.11x	9.79x	5.27%	33.83B
Average	5.59x	3.84x	18.34x	3.23%	67.66B
Weighted average by Cap.	2.26x	4.43x	20.81x	3.25%