Valuation TechMatrix Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 14:30:00 29/06/2026 HKT			5-day change	1st Jan Change
1,730.00 ^JPY	+3.65%		+3.97%	-25.97%

02-18	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	67,069	-	-
Change	-	8.69%	-30.28%	25.45%	6.53%	-15.29%	-	-
Enterprise Value (EV)	68,156	70,309	43,816	51,220	57,449	67,069	67,069	67,069
Change	-	3.16%	-37.68%	16.9%	12.16%	16.74%	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	0.95x	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%	3.95%
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	1,669.00	1,669.00	1,669.00
Nbr of stocks (in thousands)	39,742	39,742	39,919	40,129	40,169	40,185	-	-
Announcement Date	10/5/21	9/5/22	9/5/23	9/5/24	9/5/25	8/5/26	-	-

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	13.7x	-	-	2.94%	415M
IBM	26.41x	4.28x	14.93x	2.48%	255B
SNOWFLAKE INC.	-87.2x	13.76x	79.66x	-.--%	86.29B
TATA CONSULTANCY SERVICES LTD.	13.45x	2.45x	9.04x	6.15%	80.34B
ACCENTURE PLC	9.58x	1.05x	5.51x	5.03%	78.93B
RELX PLC	18.71x	4.89x	12.09x	3.06%	55.03B
INFOSYS LIMITED	13.5x	1.97x	8.24x	5.76%	44.67B
FUJITSU LIMITED	12.69x	1.45x	9.94x	1.27%	34.33B
HCL TECHNOLOGIES LIMITED	14.99x	1.91x	8.86x	5.76%	31.57B
NEC CORPORATION	17.59x	1.28x	8.2x	1.12%	31.14B
Average	5.34x	3.67x	17.39x	3.36%	69.8B
Weighted average by Cap.	5.94x	4.39x	19.72x	3.17%