Valuation TechMatrix Corporation OTC Markets

Stocks

Market Closed - 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	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	84,968	59,240	74,319	79,172	71,489	75,628	-	-
Change	-	-30.28%	25.45%	6.53%	-9.7%	5.79%	-	-
Enterprise Value (EV)	70,309	43,816	51,220	57,449	39,856	75,628	75,628	75,628
Change	-	-37.68%	16.9%	12.16%	-30.62%	89.75%	0%	0%
P/E	35.8x	20.1x	21x	19.5x	13.8x	13.6x	11.4x	9.68x
PBR	5.01x	3.12x	3.42x	3.27x	2.72x	2.55x	2.26x	1.99x
PEG	-	0.8x	1.1x	1.3x	0.5x	1.79x	0.6x	0.5x
Capitalization / Revenue	2.33x	1.29x	1.39x	1.22x	1x	0.92x	0.82x	0.72x
EV / Revenue	0x	0x	0x	0x	0x	0.92x	0.82x	0.72x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.9x	7.54x	6.39x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	23	28	34	52	54	66	77
Rate of return	0.94%	1.55%	1.51%	1.73%	2.92%	2.87%	3.51%	4.09%
EPS ²	59.65	73.91	88.35	101.1	128.9	138.6	165.2	194.4
Distribution rate	33.5%	31.1%	31.7%	33.6%	40.3%	38.9%	40%	39.6%
Net sales ¹	36,513	45,950	53,303	64,882	71,733	81,930	92,635	104,565
EBITDA	5,694	7,485	-	-	-	-	-	-
EBIT ¹	3,734	5,098	5,850	6,668	7,760	8,500	10,025	11,835
Net income ¹	2,371	2,950	3,540	4,060	5,178	5,570	6,635	7,810
Net Debt	-14,659	-15,424	-23,099	-21,723	-31,633	-	-	-
Reference price ²	2,138.00	1,484.00	1,852.00	1,971.00	1,779.00	1,882.00	1,882.00	1,882.00
Nbr of stocks (in thousands)	39,742	39,919	40,129	40,169	40,185	40,185	-	-
Announcement Date	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	21.62x	3.42x	11.96x	3.28%	193B
SNOWFLAKE INC.	-93.8x	14.83x	85.85x	-.--%	92.82B
ACCENTURE PLC	10.37x	1.14x	5.99x	4.63%	85.73B
TATA CONSULTANCY SERVICES LTD.	14.32x	2.61x	9.85x	5.74%	82.8B
RELX PLC	19.22x	5.04x	12.44x	2.94%	57.35B
INFOSYS LIMITED	13.67x	1.99x	8.34x	5.7%	44.15B
NEC CORPORATION	20.09x	1.49x	9.43x	0.98%	35.39B
FUJITSU LIMITED	18.92x	1.52x	9.58x	1.57%	35.21B
HCL TECHNOLOGIES LIMITED	16.85x	2.17x	10.09x	5.13%	34.7B
Average	4.58x	3.80x	18.17x	3.33%	73.5B
Weighted average by Cap.	1.84x	4.40x	20.73x	3.32%