Valuation Inter Action Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 26/06/26 pm AEST			5-day change	1st Jan Change
1,811.00 ^JPY	-2.42%		-5.43%	+24.13%

10/04	Inter Action Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending May 31, 2026	CI
10/04	Inter Action Corporation Revises Non-Consolidated Earnings Guidance for the Fiscal Year Ending May 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,653	23,508	15,400	16,034	13,221	18,373	-	-
Change	-	-8.36%	-34.49%	4.11%	-17.54%	38.98%	-	-
Enterprise Value (EV)	19,466	17,559	9,400	10,515	4,888	18,373	18,373	18,373
Change	-	-9.8%	-46.47%	11.86%	-53.52%	275.92%	0%	0%
P/E	22.1x	31.1x	15.8x	14.1x	13.5x	30.6x	18.4x	16x
PBR	2.84x	2.52x	1.52x	1.45x	1.12x	-	-	-
PEG	-	-0.9x	0.5x	0.9x	-1x	-0.9x	0.3x	1.1x
Capitalization / Revenue	3.87x	3.91x	2.25x	2.07x	1.98x	3.83x	2.78x	2.52x
EV / Revenue	0x	0x	0x	0x	0x	3.83x	2.78x	2.52x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	24.5x	12.2x	10.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	20	25	35	43	44	44	44
Rate of return	0.86%	0.92%	1.76%	2.38%	3.57%	2.43%	2.43%	2.43%
EPS ²	105.6	69.58	90.12	104.2	89.45	59.1	98.6	113.4
Distribution rate	18.9%	28.7%	27.7%	33.6%	48.1%	74.5%	44.6%	38.8%
Net sales ¹	6,627	6,017	6,857	7,755	6,668	4,800	6,600	7,300
EBITDA	1,942	1,330	1,629	-	-	-	-	-
EBIT ¹	1,751	1,130	1,449	1,578	1,418	750	1,500	1,700
Net income ¹	1,159	761.1	981.1	1,133	979	600	1,000	1,150
Net Debt	-6,187	-5,949	-6,000	-5,519	-8,333	-	-	-
Reference price ²	2,333.00	2,164.00	1,421.00	1,472.00	1,205.00	1,811.00	1,811.00	1,811.00
Nbr of stocks (in thousands)	10,996	10,863	10,837	10,892	10,971	10,145	-	-
Announcement Date	12/7/21	12/7/22	12/7/23	12/7/24	11/7/25	-	-	-

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.($)
INTER ACTION CORPORATION	30.64x	-	-	2.43%	114M
KLA CORPORATION	69.35x	24.28x	53.4x	0.32%	325B
ADVANTEST CORPORATION	45.02x	15.47x	32.37x	0.29%	145B
TERADYNE, INC.	62.21x	15.01x	44.26x	0.12%	68.39B
HON. PRECISION, INC.	53.03x	21.3x	42.79x	1.17%	36.69B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	99.94x	28.05x	86.04x	0.12%	29.29B
TONGFU MICROELECTRONICS CO.,LTD	64.74x	3.62x	16.66x	0.11%	15.97B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	138.77x	50.09x	121.92x	0.18%	13.82B
KING YUAN ELECTRONICS CO., LTD.	32.41x	8.55x	15.58x	2.04%	11.82B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD.	92.68x	4.19x	22.54x	0.29%	11.02B
Average	68.88x	18.95x	48.40x	0.71%	65.74B
Weighted average by Cap.	64.75x	20.79x	48.00x	0.35%