Valuation CKD Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 09/07/2026 +03			5-day change	1st Jan Change
6,860.00 ^JPY	+2.08%		-8.04%	+124.18%

05:47am	CKD Subsidiary Hit by 178 Million Yen Embezzlement; Former Employee Arrested	MT
05-15	CKD Corporation Provides Consolidated Earnings Forecast for the Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	125,624	143,387	201,213	134,881	285,312	449,131	-	-
Change	-	14.14%	40.33%	-32.97%	111.53%	57.42%	-	-
Enterprise Value (EV) ¹	109,006	133,444	210,439	135,349	277,075	432,741	425,002	413,680
Change	-	22.42%	57.7%	-35.68%	104.71%	56.18%	-1.79%	-2.66%
P/E	10x	9.7x	24.1x	9.98x	21x	23.7x	19.5x	17.7x
PBR	1.15x	1.2x	1.56x	0.99x	1.86x	2.76x	2.54x	2.33x
PEG	-	0.6x	-0.6x	0.2x	56.69x	0.6x	0.9x	1.8x
Capitalization / Revenue	0.88x	0.9x	1.5x	0.87x	1.81x	2.39x	2.17x	2.06x
EV / Revenue	0.77x	0.84x	1.57x	0.87x	1.75x	2.31x	2.05x	1.9x
EV / EBITDA	4.58x	4.8x	10.6x	5.29x	10.4x	12.3x	10.3x	9.37x
EV / EBIT	6.1x	6.3x	16x	7.12x	14.1x	15.6x	12.7x	11.4x
EV / FCF	28.6x	-76.6x	-16.7x	10.3x	23.1x	37.9x	24.4x	22.1x
FCF Yield	3.49%	-1.31%	-6%	9.69%	4.33%	2.64%	4.09%	4.53%
Dividend per Share ²	67	89	50	80	81	111.5	133.3	149
Rate of return	3.55%	4.14%	1.66%	3.96%	1.9%	1.66%	1.98%	2.22%
EPS ²	188.6	221.8	124.9	202.5	203.2	283.9	345.4	379.9
Distribution rate	35.5%	40.1%	40%	39.5%	39.9%	39.3%	38.6%	39.2%
Net sales ¹	142,199	159,457	134,425	155,634	157,886	187,731	207,259	217,733
EBITDA ¹	23,789	27,796	19,928	25,586	26,633	35,185	41,072	44,170
EBIT ¹	17,879	21,170	13,113	19,018	19,640	27,757	33,485	36,389
Net income ¹	12,567	14,788	8,338	13,520	13,578	18,943	22,942	25,089
Net Debt ¹	-16,618	-9,943	9,226	468	-8,237	-16,390	-24,130	-35,451
Reference price ²	1,885.00	2,150.00	3,015.00	2,020.00	4,270.00	6,720.00	6,720.00	6,720.00
Nbr of stocks (in thousands)	66,644	66,692	66,737	66,773	66,818	66,835	-	-
Announcement Date	5/13/22 A	5/12/23 A	5/10/24 A	5/13/25 A	5/15/26 A	-	-	-

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.($)
CKD CORPORATION	23.67x	2.31x	12.3x	1.66%	2.76B
IHI CORPORATION	18.1x	1.82x	10.12x	0.87%	18.85B
NORDSON CORPORATION	27.97x	5.85x	18.23x	1.18%	15.82B
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	74.44x	8.82x	51.67x	0.23%	10.44B
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	24.39x	2.92x	17.68x	1.33%	8.87B
ENPRO INC.	52.48x	5.57x	22.11x	-	6.75B
VALMET OYJ	11.42x	0.96x	6.89x	6.61%	4.36B
FUJI CORPORATION	22.18x	2.91x	11.26x	2.09%	4.11B
KRONES AG	10.4x	0.48x	4.45x	2.9%	3.84B
STANDEX INTERNATIONAL CORPORATION	36.19x	4.48x	19.3x	-	3.65B
Average	30.12x	3.61x	17.40x	2.11%	7.94B
Weighted average by Cap.	31.59x	4.07x	19.16x	1.48%