Valuation TechMatrix Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 12/06/2026 BST			5-day change	1st Jan Change
1,779.00 ^JPY	-0.22%		-5.12%	-23.88%

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	71,650	-	-
Change	-	8.69%	-30.28%	25.45%	6.53%	-9.5%	-	-
Enterprise Value (EV)	68,156	70,309	43,816	51,220	57,449	71,650	71,650	71,650
Change	-	3.16%	-37.68%	16.9%	12.16%	24.72%	0%	0%
P/E Ratio	33.4x	35.8x	20.1x	21x	19.5x	13.8x	12.9x	10.8x
PBR	5.27x	5.01x	3.12x	3.42x	3.27x	2.72x	2.42x	2.14x
PEG	-	28.11x	0.8x	1.1x	1.3x	0.5x	0.9x	0.6x
Capitalization / Revenue	2.55x	2.33x	1.29x	1.39x	1.22x	1x	0.87x	0.77x
EV / Revenue	0x	0x	0x	0x	0x	1.01x	0.87x	0.77x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.43x	8.43x	7.15x
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%	3.03%	3.7%
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	1,783.00	1,783.00	1,783.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TECHMATRIX CORPORATION	14.63x	-	-	2.75%	446M
IBM	26.78x	4.28x	14.95x	2.46%	258B
ACCENTURE PLC	12.45x	1.32x	6.96x	3.88%	103B
SNOWFLAKE INC.	-84.2x	13.27x	76.98x	-.--%	83.32B
TATA CONSULTANCY SERVICES LTD.	13.71x	2.5x	9.22x	6.08%	80.7B
RELX PLC	19.35x	5.07x	12.53x	2.94%	57.88B
INFOSYS LIMITED	14.47x	2.12x	8.89x	5.35%	47.11B
FUJITSU LIMITED	13.35x	1.53x	10.5x	1.21%	36.4B
NEC CORPORATION	21.44x	1.45x	10.35x	0.81%	33.06B
HCL TECHNOLOGIES LIMITED	15.12x	1.91x	9.01x	5.72%	31.37B
Average	6.71x	3.72x	17.71x	3.12%	73.15B
Weighted average by Cap.	7.88x	4.25x	19.00x	3.01%