Valuation Computer Engineering & Consulting Ltd.

Stocks

Market Closed - Japan Exchange 07:30:00 23/10/2026 BST			5-day change	1st Jan Change
2,312.00 ^JPY	-0.34%		-1.99%	-5.32%

09-29	Computer Engineering & Consulting Ltd. entered into a share transfer agreement to acquire Cipher Co., ltd from Masao Fujiwara.	CI
09-29	AI Librarium Co., Ltd announced that it has received funding from Computer Engineering & Consulting Ltd.	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	37,268	50,653	55,332	60,944	66,763	70,323	-	-
Change	-	35.92%	9.24%	10.14%	9.55%	5.33%	-	-
Enterprise Value (EV)	15,228	27,727	28,981	35,822	41,930	70,323	70,323	70,323
Change	-	82.08%	4.52%	23.6%	17.05%	67.72%	0%	0%
P/E	12.3x	9.93x	12.2x	15.5x	13.3x	12x	11.7x	10.3x
PBR	1.05x	1.36x	1.36x	1.51x	1.61x	1.62x	1.52x	1.43x
PEG	-	0.1x	-1.1x	-1.64x	0.4x	0.7x	3.52x	0.8x
Capitalization / Revenue	0.82x	1.05x	1.04x	1.08x	1.01x	1x	0.99x	0.93x
EV / Revenue	0x	0x	0x	0x	0x	1x	0.99x	0.93x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.42x	8.27x	7.56x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	40	45	55	55	70	85	90	106
Rate of return	3.76%	2.98%	3.34%	2.89%	3.18%	3.66%	3.88%	4.57%
EPS ²	86.85	152	135.2	122.4	165.7	192.6	199	224.9
Distribution rate	46.1%	29.6%	40.7%	44.9%	42.3%	44.1%	45.2%	47.1%
Net sales ¹	45,220	48,206	53,124	56,208	65,882	70,500	71,000	76,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	4,206	4,374	6,361	6,696	7,338	8,350	8,500	9,300
Net income ¹	3,039	5,179	4,541	4,040	5,201	5,950	6,100	6,700
Net Debt	-22,040	-22,926	-26,351	-25,122	-24,833	-	-	-
Reference price ²	1,065.00	1,509.00	1,646.00	1,900.00	2,202.00	2,320.00	2,320.00	2,320.00
Nbr of stocks (in thousands)	34,993	33,567	33,616	32,076	30,319	30,311	-	-
Announcement Date	11/03/22	10/03/23	08/03/24	13/03/25	12/03/26	-	-	-

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.($)
COMPUTER ENGINEERING & CONSULTING LTD.	12.05x	-	-	3.66%	447M
IBM	25.22x	4.05x	14.08x	2.68%	238B
SALESFORCE, INC.	23.95x	5.01x	12.28x	0.69%	206B
ACCENTURE PLC	17.66x	2.01x	10.33x	2.68%	153B
SNOWFLAKE INC.	-123.59x	17.14x	94.25x	-.--%	111B
CLOUDFLARE, INC.	-523.76x	37.2x	152.79x	-.--%	108B
TATA CONSULTANCY SERVICES LTD.	16.35x	2.95x	11.37x	4.92%	95.75B
RELX PLC	23.33x	6.05x	14.86x	2.4%	70.41B
INFOSYS LIMITED	15.09x	2.2x	9.35x	5.16%	49.32B
FUJITSU LIMITED	25.59x	2.13x	13.49x	1.22%	50.46B
Average	-48.81x	8.75x	36.98x	2.34%	108.15B
Weighted average by Cap.	-47.55x	8.46x	34.85x	1.99%