Company Valuation: Comture Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 98,817 66,073 64,503 52,553 46,150 43,183 - -
Change - -33.14% -2.38% -18.53% -12.18% -6.43% - -
Enterprise Value (EV) 87,752 56,571 52,580 39,872 35,524 43,183 43,183 43,183
Change - -35.53% -7.06% -24.17% -10.91% 21.56% 0% 0%
P/E 39.3x 24.5x 20.6x 16.6x 14x 13x 12x 11x
PBR 7.15x 4.38x 3.84x 2.85x 2.29x 1.98x 1.83x 1.69x
PEG - 3.46x 1.3x 21.2x 3.58x 16.74x 1.42x 1.2x
Capitalization / Revenue 3.96x 2.27x 1.89x 1.45x 1.21x 1.05x 0.97x 0.9x
EV / Revenue 0x 0x 0x 0x 0x 1.05x 0.97x 0.9x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.05x 8.32x 7.62x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 37 44 46 48 50 52 54 56
Rate of return 1.19% 2.12% 2.27% 2.91% 3.46% 3.84% 3.99% 4.14%
EPS 2 78.97 84.56 98.35 99.12 103 103.8 112.6 122.9
Distribution rate 46.9% 52% 46.8% 48.4% 48.5% 50.1% 48% 45.6%
Net sales 1 24,985 29,056 34,185 36,341 38,109 41,305 44,595 47,855
EBITDA 4,313 4,422 - - - - - -
EBIT 1 3,996 4,065 4,600 4,630 4,660 4,770 5,190 5,670
Net income 1 2,517 2,695 3,135 3,160 3,284 3,310 3,590 3,920
Net Debt -11,065 -9,502 -11,923 -12,681 -10,626 - - -
Reference price 2 3,100.00 2,073.00 2,023.00 1,648.00 1,447.00 1,354.00 1,354.00 1,354.00
Nbr of stocks (in thousands) 31,876 31,873 31,885 31,889 31,893 31,893 - -
Announcement Date 09/05/22 12/05/23 10/05/24 15/05/25 15/05/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22.12x3.44x12.18x3.21% 198B
-95.17x15.05x87.15x-.--% 94.18B
10.43x1.15x6.02x4.61% 86.2B
14.4x2.62x9.91x5.71% 83.44B
19.22x5.04x12.44x2.94% 57.34B
13.94x2.03x8.52x5.59% 45.13B
20.34x1.51x9.55x0.97% 35.87B
18.91x1.52x9.57x1.57% 35.22B
16.88x2.18x10.11x5.12% 34.82B
Average 4.56x 3.84x 18.39x 3.3% 74.45B
Weighted average by Cap. 1.83x 4.45x 21.03x 3.28%

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

  1. Stock Market
  2. Stocks
  3. 3844 Stock
  4. CMTUF Stock
  5. Valuation Comture Corporation