Valuation: Integral Corporation

Market Cap 98.21B 608M 532M 491M 453M 860M 57.99B 874M 5.86B 2.3B 28.57B 2.28B 2.23B P/E 2024
8.54x
P/E 2025 19.3x
Enterprise Value 82.76B 512M 448M 413M 382M 724M 48.87B 737M 4.94B 1.94B 24.07B 1.92B 1.88B EV / Sales 2024
4.04x
EV / Sales 2025 7.11x
Free-Float
26.79%
Yield 2024
0.78%
Yield 2025 1.11%
29/05 Integral Corporation acquired an unknown majority stake in At Home Holding Co., Ltd. from The Matsumura family. CI
11/05 Integral Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026 CI
23/03 Brother Industries, Ltd. completed the acquisition of Mutoh Holdings Co., Ltd. from a group of shareholders. CI
19/03 Integral Corporation acquired an unknown minority stake in Yasojima Proceed Co., Ltd. CI
17/03 Roodhalsgans 1 Co., Ltd. completed the acquisition of an unknown minority stake in M&I Co., Ltd. from Integral 3 Limited Partnership and Innovation Alpha L.P managed by Integral Corporation. CI
09/03 Y's Table Corporation signed an agreement to acquire Yamanoue Hotel, K.K. from TCS-2 Fund L.P. managed by Integral Corporation and others for approximately ¥290 million. CI
10/02 Integral Co., Ltd. Provides Cash Dividend Guidance for the Second Quarter of Fiscal Year Ending December 31, 2026 CI
10/02 Integral Corporation Announces Cash Dividend for the Fiscal Year Ended December 31, 2025, Payable on March 25, 2026; Provides Dividend Guidance for the Fiscal Year Ending December 31, 2026 CI
05/02 Brother Industries, Ltd. proposed to acquire Mutoh Holdings Co., Ltd. from a group of shareholders for ¥35 billion. CI
23/01 Ogiwara Corporation cancelled the acquisition of an unknown stake in Mamezou K2TOP Holdings Corporation from Integral 3 Limited Partnership and Innovation Alpha L.P managed by Integral Corporation. CI
20/12 Certain Common Stock of Primo Global Holdings Co., Ltd. are subject to a Lock-Up Agreement Ending on 20-DEC-2025. CI
12/11 Integral Corporation Provides Dividend Guidance for the Fiscal Year Ending December 31, 2025 CI
05/11 Certara, Inc. Announces the Launch of TFL Studio CI
Current year 20.3
Extreme 20.3
20.3
1 year 20.3
Extreme 20.3
20.3
3 years 20.3
Extreme 20.3
20.3
5 years 20.3
Extreme 20.3
20.3
10 years 20.3
Extreme 20.3
20.3
Manager TitleAgeSince
Chief Executive Officer 65 12/01/2006
Director of Finance/CFO - 01/04/2014
Chief Tech/Sci/R&D Officer - 01/12/2014
Director TitleAgeSince
Director/Board Member 65 12/01/2006
Director/Board Member 68 01/09/2007
Director/Board Member 52 01/12/2007
Change 5-day change 1-year change 3-year change Capi.($)
-.--%-.--% - - 608M
+1.61%+4.06%-5.95%+42.71% 161B
-0.11%+0.26%+47.77%+132.16% 158B
-0.22%+3.61%+62.10%+235.96% 104B
+1.57%+0.67%+7.63%+113.28% 97.91B
+1.30%+0.68%-13.82%+57.81% 74.76B
+0.03%+5.58%+64.49%+137.63% 49.88B
+1.32%+3.60%-5.51%+49.90% 45.56B
-0.54%+2.40%-35.84%+40.48% 36.48B
+0.38%+3.99%+45.78%+145.95% 33.97B
Average +0.53%+3.10%+18.52%+106.21% 84.65B
Weighted average by Cap. +0.68%+2.87%+21.02%+109.46%

Financials

2024 2025
Net sales 31.23B 193M 169M 156M 144M 273M 18.44B 278M 1.86B 732M 9.08B 726M 710M 13.65B 84.5M 73.91M 68.18M 62.97M 119M 8.06B 121M 815M 320M 3.97B 317M 310M
Net income 18.11B 112M 98.05M 90.44M 83.53M 158M 10.69B 161M 1.08B 424M 5.27B 421M 412M 6.08B 37.62M 32.91M 30.35M 28.04M 53.2M 3.59B 54.09M 363M 142M 1.77B 141M 138M
Net Debt -18.72B -116M -101M -93.53M -86.39M -164M -11.06B -167M -1.12B -439M -5.45B -435M -426M -15.45B -95.65M -83.67M -77.17M -71.28M -135M -9.12B -138M -922M -362M -4.49B -359M -351M
Logo Integral Corporation
Integral Corp is a Japan-based company mainly engaged in the private equity (PE) investment fund business. It forms and manages funds with the aim of investing primarily in unlisted companies. As a general partner (GP), it manages PE investment funds, earning management fees and providing management support to investee companies. It aims to expand profit opportunities by making principal investments in addition to investments through PE investment funds under certain rules. In addition to PE investments, it also invests in other asset classes such as real estate, growth and infrastructure as part of its medium- to long-term growth strategy.
Employees
98
Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
BB

Quarterly revenue - Rate of surprise