Valuation Comture Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:56:51 29/10/2024 +03			5-day change	1st Jan Change
14.76 ^USD	+5.58%		-.--%	-

05-26	Comture Corporation announces Quarterly dividend, payable on August 31, 2026	CI
05-22	Comture Corporation Announces Directorate and Management Retirements, Effective June 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	98,817	66,073	64,503	52,553	46,150	45,512	-	-
Change	-	-33.14%	-2.38%	-18.53%	-12.18%	-1.38%	-	-
Enterprise Value (EV)	87,752	56,571	52,580	39,872	35,524	45,512	45,512	45,512
Change	-	-35.53%	-7.06%	-24.17%	-10.91%	28.12%	0%	0%
P/E	39.3x	24.5x	20.6x	16.6x	14x	13.7x	12.7x	11.6x
PBR	7.15x	4.38x	3.84x	2.85x	2.29x	2.09x	1.93x	1.78x
PEG	-	3.46x	1.3x	21.2x	3.58x	17.64x	1.51x	1.26x
Capitalization / Revenue	3.96x	2.27x	1.89x	1.45x	1.21x	1.1x	1.02x	0.95x
EV / Revenue	0x	0x	0x	0x	0x	1.1x	1.02x	0.95x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.54x	8.77x	8.03x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	37	44	46	48	50	52	54	56
Rate of return	1.19%	2.12%	2.27%	2.91%	3.46%	3.64%	3.78%	3.92%
EPS ²	78.97	84.56	98.35	99.12	103	103.8	112.6	122.9
Distribution rate	46.9%	52%	46.8%	48.4%	48.5%	50.1%	48%	45.6%
Net sales ¹	24,985	29,056	34,185	36,341	38,109	41,305	44,595	47,855
EBITDA	4,313	4,422	-	-	-	-	-	-
EBIT ¹	3,996	4,065	4,600	4,630	4,660	4,770	5,190	5,670
Net income ¹	2,517	2,695	3,135	3,160	3,284	3,310	3,590	3,920
Net Debt	-11,065	-9,502	-11,923	-12,681	-10,626	-	-	-
Reference price ²	3,100.00	2,073.00	2,023.00	1,648.00	1,447.00	1,427.00	1,427.00	1,427.00
Nbr of stocks (in thousands)	31,876	31,873	31,885	31,889	31,893	31,893	-	-
Announcement Date	5/9/22 A	5/12/23 A	5/10/24 A	5/15/25 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.($)
IBM	23.55x	3.79x	13.24x	2.85%	224B
SNOWFLAKE INC.	-115.86x	18.44x	106.47x	-.--%	115B
ACCENTURE PLC	13.01x	1.44x	7.55x	3.69%	108B
TATA CONSULTANCY SERVICES LTD.	15.89x	2.91x	10.99x	5.17%	93.24B
RELX PLC	20.57x	5.38x	13.22x	2.77%	61.92B
INFOSYS LIMITED	15.39x	2.25x	9.54x	5.07%	50B
NEC CORPORATION	21.69x	1.61x	10.15x	0.88%	40.89B
FUJITSU LIMITED	20.74x	1.69x	10.38x	1.41%	40.43B
HCL TECHNOLOGIES LIMITED	18.48x	2.37x	11.38x	4.68%	38.57B
Average	3.72x	4.43x	21.44x	2.95%	85.63B
Weighted average by Cap.	-0.84x	5.27x	25.38x	2.87%