|
Delayed
Japan Exchange
05:31:40 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 3,430.00 JPY | +0.88% |
|
-0.29% | +46.56% |
| 10-01 | Tranche Update on TechMatrix Corporation's Equity Buyback Plan announced on July 31, 2026. | CI |
| 07-31 | TechMatrix Corporation authorizes a Buyback Plan. | CI |
Company Valuation: TechMatrix Corporation
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 | 136,643 | - | - |
| Change | - | -30.28% | 25.45% | 6.53% | -9.7% | 91.14% | - | - |
| Enterprise Value (EV) | 70,309 | 43,816 | 51,220 | 57,449 | 39,856 | 136,643 | 136,643 | 136,643 |
| Change | - | -37.68% | 16.9% | 12.16% | -30.62% | 242.84% | 0% | 0% |
| P/E | 35.8x | 20.1x | 21x | 19.5x | 13.8x | 24.3x | 20.2x | 16.8x |
| PBR | 5.01x | 3.12x | 3.42x | 3.27x | 2.72x | 5.03x | 4.91x | 4.76x |
| PEG | - | 0.8x | 1.1x | 1.3x | 0.5x | 2.79x | 1x | 0.8x |
| Capitalization / Revenue | 2.33x | 1.29x | 1.39x | 1.22x | 1x | 1.67x | 1.48x | 1.32x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.67x | 1.48x | 1.32x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 16x | 13.6x | 11.6x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 17.3x | 14.6x | 12.6x |
| FCF Yield | 6.45% | 8.02% | 8.42% | 5.13% | 14.5% | 5.77% | 6.86% | 7.95% |
| Dividend per Share 2 | 20 | 23 | 28 | 34 | 52 | 54 | 67 | 80.5 |
| Rate of return | 0.94% | 1.55% | 1.51% | 1.73% | 2.92% | 1.59% | 1.97% | 2.37% |
| EPS 2 | 59.65 | 73.91 | 88.35 | 101.1 | 128.9 | 140.1 | 168.2 | 202.5 |
| Distribution rate | 33.5% | 31.1% | 31.7% | 33.6% | 40.3% | 38.5% | 39.8% | 39.8% |
| Net sales 1 | 36,513 | 45,950 | 53,303 | 64,882 | 71,733 | 81,650 | 92,020 | 103,480 |
| EBITDA | 5,694 | 7,485 | - | - | - | - | - | - |
| EBIT 1 | 3,734 | 5,098 | 5,850 | 6,668 | 7,760 | 8,550 | 10,045 | 11,790 |
| Net income 1 | 2,371 | 2,950 | 3,540 | 4,060 | 5,178 | 5,615 | 6,630 | 7,820 |
| 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 | 3,400.00 | 3,400.00 | 3,400.00 |
| Nbr of stocks (in thousands) | 39,742 | 39,919 | 40,129 | 40,169 | 40,185 | 40,189 | - | - |
| Announcement Date | 09/05/22 | 09/05/23 | 09/05/24 | 09/05/25 | 08/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.59x | - | - | 1.63% | 869M | |
| 24.78x | 3.98x | 13.95x | 2.69% | 238B | |
| 23.14x | 4.85x | 11.91x | 0.72% | 206B | |
| 16.4x | 1.86x | 9.6x | 2.88% | 153B | |
| -127.04x | 17.63x | 96.94x | -.--% | 111B | |
| -529.99x | 37.64x | 154.63x | -.--% | 108B | |
| 16.49x | 2.97x | 11.48x | 4.88% | 95.75B | |
| 23.07x | 5.96x | 14.63x | 2.46% | 70.41B | |
| 15.28x | 2.23x | 9.48x | 5.1% | 49.32B | |
| 24.81x | 2.06x | 13.07x | 1.25% | 50.46B | |
| Average | -48.95x | 8.80x | 37.30x | 2.16% | 108.19B | |
| Weighted average by Cap. | -48.96x | 8.48x | 35.09x | 2.02% |
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
- Stock Market
- Stocks
- 3762 Stock
- Valuation TechMatrix Corporation
Select your edition
All financial news and data tailored to specific country editions
