|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,850.00 JPY | -5.26% |
|
-8.42% | +123.86% |
| 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 | 483,217 | - | - |
| Change | - | 14.14% | 40.33% | -32.97% | 111.53% | 69.36% | - | - |
| Enterprise Value (EV) 1 | 109,006 | 133,444 | 210,439 | 135,349 | 277,075 | 466,827 | 459,088 | 447,766 |
| Change | - | 22.42% | 57.7% | -35.68% | 104.71% | 68.48% | -1.66% | -2.47% |
| P/E | 10x | 9.7x | 24.1x | 9.98x | 21x | 25.5x | 20.9x | 19x |
| PBR | 1.15x | 1.2x | 1.56x | 0.99x | 1.86x | 2.97x | 2.73x | 2.51x |
| PEG | - | 0.6x | -0.6x | 0.2x | 56.69x | 0.6x | 1x | 1.9x |
| Capitalization / Revenue | 0.88x | 0.9x | 1.5x | 0.87x | 1.81x | 2.57x | 2.33x | 2.22x |
| EV / Revenue | 0.77x | 0.84x | 1.57x | 0.87x | 1.75x | 2.49x | 2.22x | 2.06x |
| EV / EBITDA | 4.58x | 4.8x | 10.6x | 5.29x | 10.4x | 13.3x | 11.2x | 10.1x |
| EV / EBIT | 6.1x | 6.3x | 16x | 7.12x | 14.1x | 16.8x | 13.7x | 12.3x |
| EV / FCF | 28.6x | -76.6x | -16.7x | 10.3x | 23.1x | 40.9x | 26.4x | 23.9x |
| FCF Yield | 3.49% | -1.31% | -6% | 9.69% | 4.33% | 2.45% | 3.79% | 4.18% |
| 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% | 1.54% | 1.84% | 2.06% |
| 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 | 7,230.00 | 7,230.00 | 7,230.00 |
| Nbr of stocks (in thousands) | 66,644 | 66,692 | 66,737 | 66,773 | 66,818 | 66,835 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.46x | 2.49x | 13.27x | 1.54% | 2.99B | |
| 17.59x | 1.78x | 9.86x | 0.9% | 18.45B | |
| 28.17x | 5.89x | 18.36x | 1.17% | 15.97B | |
| 77.9x | 9.25x | 54.2x | 0.22% | 10.96B | |
| 23.93x | 2.85x | 17.27x | 1.36% | 8.71B | |
| 54.34x | 5.75x | 22.85x | - | 6.99B | |
| 24.08x | 3.19x | 12.32x | 1.92% | 4.49B | |
| 11.7x | 0.98x | 7.02x | 6.44% | 4.48B | |
| 10.47x | 0.49x | 4.49x | 2.88% | 3.88B | |
| Average | 30.40x | 3.63x | 17.74x | 2.06% | 8.55B | |
| Weighted average by Cap. | 32.42x | 4.18x | 19.80x | 1.47% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
