Valuation TechMatrix Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets 19:35:00 03/01/2025 GMT			5-day change	1st Jan Change
14.91 ^USD	-.--%		-.--%	-

02-17	PSP Corporation and TechMatrix Corporation agreed to acquire an additional 57.51% stake in Medmain Inc. from Deepcore Tokyo I Investment L.P., Deepcore Inc., One Capital DX2 Investment Limited Partnership and One Capital No. 2 Investment Limited for ¥2.3 billion.	CI
02-17	Techmatrix to Buy Control of Medmain for About 2.3 Billion Yen	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,173	84,968	59,240	74,319	79,172	67,029	-	-
Change	-	8.69%	-30.28%	25.45%	6.53%	-15.34%	-	-
Enterprise Value (EV)	68,156	70,309	43,816	51,220	57,449	67,029	67,029	67,029
Change	-	3.16%	-37.68%	16.9%	12.16%	16.67%	0%	0%
P/E	33.4x	35.8x	20.1x	21x	19.5x	13.8x	12x	10.1x
PBR	5.27x	5.01x	3.12x	3.42x	3.27x	2.72x	2.26x	2x
PEG	-	28.11x	0.8x	1.1x	1.3x	0.5x	0.9x	0.5x
Capitalization / Revenue	2.55x	2.33x	1.29x	1.39x	1.22x	1x	0.82x	0.72x
EV / Revenue	0x	0x	0x	0x	0x	0.94x	0.82x	0.72x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.82x	7.89x	6.69x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	19	20	23	28	34	52	54	66
Rate of return	0.97%	0.94%	1.55%	1.51%	1.73%	2.92%	3.24%	3.96%
EPS ²	58.9	59.65	73.91	88.35	101.1	128.9	138.6	165.2
Distribution rate	32.3%	33.5%	31.1%	31.7%	33.6%	40.3%	38.9%	40%
Net sales ¹	30,603	36,513	45,950	53,303	64,882	71,733	81,930	92,635
EBITDA	4,760	5,694	7,485	-	-	-	-	-
EBIT ¹	3,686	3,734	5,098	5,850	6,668	7,760	8,500	10,025
Net income ¹	2,340	2,371	2,950	3,540	4,060	5,178	5,570	6,635
Net Debt	-10,017	-14,659	-15,424	-23,099	-21,723	-	-	-
Reference price ²	1,967.00	2,138.00	1,484.00	1,852.00	1,971.00	1,668.00	1,668.00	1,668.00
Nbr of stocks (in thousands)	39,742	39,742	39,919	40,129	40,169	40,185	-	-
Announcement Date	10/05/21	09/05/22	09/05/23	09/05/24	09/05/25	08/05/26	-	-

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.($)
IBM	24.22x	3.98x	13.91x	2.71%	234B
TATA CONSULTANCY SERVICES LTD.	14.13x	2.59x	9.53x	5.87%	84.58B
SNOWFLAKE INC.	-81.36x	12.81x	74.17x	-.--%	80.51B
ACCENTURE PLC	9.48x	0.98x	5.18x	5.09%	78.57B
RELX PLC	18.46x	4.87x	12.04x	3.08%	54.76B
INFOSYS LIMITED	14.64x	2.15x	9x	5.29%	48.42B
FUJITSU LIMITED	13.26x	1.52x	10.42x	1.22%	36.03B
HCL TECHNOLOGIES LIMITED	15.83x	2.01x	9.48x	5.46%	33.35B
NEC CORPORATION	21.3x	1.44x	10.28x	0.82%	32.73B
Average	5.55x	3.59x	17.11x	3.28%	75.9B
Weighted average by Cap.	6.56x	4.10x	18.39x	3.23%