|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,560.00 JPY | -12.30% |
|
-11.46% | +81.70% |
| 07-09 | CKD Subsidiary Hit by 178 Million Yen Embezzlement; Former Employee Arrested | MT |
| 05-15 | CKD Corporation Provides Consolidated Earnings Forecast for the Full Fiscal Year Ending March 31, 2027 | CI |
Company Valuation: CKD Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 125,624 | 143,387 | 201,213 | 134,881 | 285,312 | 371,597 | - | - |
| Change | - | 14.14% | 40.33% | -32.97% | 111.53% | 30.24% | - | - |
| Enterprise Value (EV) 1 | 109,006 | 133,444 | 210,439 | 135,349 | 277,075 | 355,207 | 347,468 | 336,146 |
| Change | - | 22.42% | 57.7% | -35.68% | 104.71% | 28.2% | -2.18% | -3.26% |
| P/E | 10x | 9.7x | 24.1x | 9.98x | 21x | 19.6x | 16.1x | 14.6x |
| PBR | 1.15x | 1.2x | 1.56x | 0.99x | 1.86x | 2.28x | 2.1x | 1.93x |
| PEG | - | 0.6x | -0.6x | 0.2x | 56.69x | 0.5x | 0.7x | 1.5x |
| Capitalization / Revenue | 0.88x | 0.9x | 1.5x | 0.87x | 1.81x | 1.98x | 1.79x | 1.71x |
| EV / Revenue | 0.77x | 0.84x | 1.57x | 0.87x | 1.75x | 1.89x | 1.68x | 1.54x |
| EV / EBITDA | 4.58x | 4.8x | 10.6x | 5.29x | 10.4x | 10.1x | 8.46x | 7.61x |
| EV / EBIT | 6.1x | 6.3x | 16x | 7.12x | 14.1x | 12.8x | 10.4x | 9.24x |
| EV / FCF | 28.6x | -76.6x | -16.7x | 10.3x | 23.1x | 31.1x | 20x | 18x |
| FCF Yield | 3.49% | -1.31% | -6% | 9.69% | 4.33% | 3.22% | 5% | 5.57% |
| Dividend per Share 2 | 67 | 89 | 50 | 80 | 81 | 111.5 | 133.3 | 149 |
| Rate of return | 3.55% | 4.14% | 1.66% | 3.96% | 1.9% | 2.01% | 2.4% | 2.68% |
| EPS 2 | 188.6 | 221.8 | 124.9 | 202.5 | 203.2 | 283.9 | 345.4 | 379.9 |
| Distribution rate | 35.5% | 40.1% | 40% | 39.5% | 39.9% | 39.3% | 38.6% | 39.2% |
| Net sales 1 | 142,199 | 159,457 | 134,425 | 155,634 | 157,886 | 187,731 | 207,259 | 217,733 |
| EBITDA 1 | 23,789 | 27,796 | 19,928 | 25,586 | 26,633 | 35,185 | 41,072 | 44,170 |
| EBIT 1 | 17,879 | 21,170 | 13,113 | 19,018 | 19,640 | 27,757 | 33,485 | 36,389 |
| Net income 1 | 12,567 | 14,788 | 8,338 | 13,520 | 13,578 | 18,943 | 22,942 | 25,089 |
| Net Debt 1 | -16,618 | -9,943 | 9,226 | 468 | -8,237 | -16,390 | -24,130 | -35,451 |
| Reference price 2 | 1,885.00 | 2,150.00 | 3,015.00 | 2,020.00 | 4,270.00 | 5,560.00 | 5,560.00 | 5,560.00 |
| Nbr of stocks (in thousands) | 66,644 | 66,692 | 66,737 | 66,773 | 66,818 | 66,834 | - | - |
| Announcement Date | 13/05/22 | 12/05/23 | 10/05/24 | 13/05/25 | 15/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.33x | 2.17x | 11.58x | 1.76% | 2.59B | |
| 16.73x | 1.77x | 10.41x | 0.84% | 18.37B | |
| 29.23x | 6.09x | 18.99x | 1.13% | 16.57B | |
| 22.07x | 2.63x | 15.93x | 1.47% | 8.1B | |
| 53.41x | 6.2x | 36.35x | 0.32% | 7.53B | |
| 53.69x | 5.72x | 22.71x | - | 6.95B | |
| 15.08x | 1.17x | 8.89x | 4.84% | 5.6B | |
| 7.85x | 1.26x | 5.17x | 4.59% | 4.12B | |
| 11.04x | 0.52x | 4.78x | 2.73% | 4.07B | |
| 22.02x | 2.9x | 11.2x | 2.28% | 4.06B | |
| Average | 25.35x | 3.04x | 14.60x | 2.22% | 7.8B | |
| Weighted average by Cap. | 26.36x | 3.50x | 15.81x | 1.68% |
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
- 6407 Stock
- Valuation CKD Corporation
Select your edition
All financial news and data tailored to specific country editions
