|
Delayed
Japan Exchange
07:30:00 09/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 5,310.00 JPY | +5.15% |
|
+3.71% | +73.53% |
| 08-10 | CKD Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027 | CI |
| 08-10 | CKD Corporation Revises Dividend Guidance for the 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 | 337,512 | - | - |
| Change | - | 14.14% | 40.33% | -32.97% | 111.53% | 18.3% | - | - |
| Enterprise Value (EV) 1 | 109,006 | 133,444 | 210,439 | 135,349 | 277,075 | 322,049 | 316,259 | 305,199 |
| Change | - | 22.42% | 57.7% | -35.68% | 104.71% | 16.23% | -1.8% | -3.5% |
| P/E | 10x | 9.7x | 24.1x | 9.98x | 21x | 17x | 14.1x | 12.4x |
| PBR | 1.15x | 1.2x | 1.56x | 0.99x | 1.86x | 2.06x | 1.89x | 1.75x |
| PEG | - | 0.6x | -0.6x | 0.2x | 56.69x | 0.4x | 0.7x | 0.9x |
| Capitalization / Revenue | 0.88x | 0.9x | 1.5x | 0.87x | 1.81x | 1.71x | 1.55x | 1.48x |
| EV / Revenue | 0.77x | 0.84x | 1.57x | 0.87x | 1.75x | 1.63x | 1.45x | 1.34x |
| EV / EBITDA | 4.58x | 4.8x | 10.6x | 5.29x | 10.4x | 8.56x | 7.44x | 6.78x |
| EV / EBIT | 6.1x | 6.3x | 16x | 7.12x | 14.1x | 10.6x | 8.76x | 7.82x |
| EV / FCF | 28.6x | -76.6x | -16.7x | 10.3x | 23.1x | 27.9x | 19.1x | 17.7x |
| FCF Yield | 3.49% | -1.31% | -6% | 9.69% | 4.33% | 3.59% | 5.23% | 5.66% |
| Dividend per Share 2 | 67 | 89 | 50 | 80 | 81 | 120.9 | 139.9 | 155.4 |
| Rate of return | 3.55% | 4.14% | 1.66% | 3.96% | 1.9% | 2.39% | 2.77% | 3.08% |
| EPS 2 | 188.6 | 221.8 | 124.9 | 202.5 | 203.2 | 296.3 | 357.5 | 405.7 |
| Distribution rate | 35.5% | 40.1% | 40% | 39.5% | 39.9% | 40.8% | 39.1% | 38.3% |
| Net sales 1 | 142,199 | 159,457 | 134,425 | 155,634 | 157,886 | 197,077 | 217,813 | 228,012 |
| EBITDA 1 | 23,789 | 27,796 | 19,928 | 25,586 | 26,633 | 37,603 | 42,493 | 45,016 |
| EBIT 1 | 17,879 | 21,170 | 13,113 | 19,018 | 19,640 | 30,463 | 36,103 | 39,012 |
| Net income 1 | 12,567 | 14,788 | 8,338 | 13,520 | 13,578 | 21,088 | 24,690 | 26,776 |
| Net Debt 1 | -16,618 | -9,943 | 9,226 | 468 | -8,237 | -15,463 | -21,253 | -32,312 |
| Reference price 2 | 1,885.00 | 2,150.00 | 3,015.00 | 2,020.00 | 4,270.00 | 5,050.00 | 5,050.00 | 5,050.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.04x | 1.63x | 8.56x | 2.39% | 2.19B | |
| 14.92x | 1.66x | 9.41x | 0.92% | 18.16B | |
| 30.93x | 6.3x | 19.74x | 1.06% | 17.65B | |
| 78.44x | 6.67x | 39.48x | 0.36% | 8.01B | |
| 21.3x | 2.45x | 15.41x | 1.34% | 7.54B | |
| 49.27x | 5.11x | 20.03x | - | 6.32B | |
| 16.09x | 1.22x | 9.13x | 4.52% | 6.12B | |
| 11.39x | 0.54x | 4.94x | 2.69% | 4.26B | |
| 15.16x | 2.29x | 8.39x | 2.63% | 3.81B | |
| 7.68x | 1.1x | 4.71x | 4.67% | 3.68B | |
| Average | 26.22x | 2.90x | 13.98x | 2.29% | 7.77B | |
| Weighted average by Cap. | 28.14x | 3.49x | 15.74x | 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
