Valuation Inter Action Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 13/08/26 pm AEST			5-day change	1st Jan Change
1,941.00 ^JPY	+0.83%		+3.35%	+33.04%

13/07	Inter Action Corporation Provides Special Dividend Guidance for the Fiscal Year Ending May 31, 2027	CI
13/07	Inter Action Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending May 31, 2027	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	19,692	-	-
Change	-	-8.36%	-34.49%	4.11%	-17.54%	48.95%	-	-
Enterprise Value (EV)	19,466	17,559	9,400	10,515	4,888	19,692	19,692	19,692
Change	-	-9.8%	-46.47%	11.86%	-53.52%	302.91%	0%	0%
P/E	22.1x	31.1x	15.8x	14.1x	13.5x	41.7x	18.8x	17.1x
PBR	2.84x	2.52x	1.52x	1.45x	1.12x	2.02x	-	-
PEG	-	-0.9x	0.5x	0.9x	-1x	-1x	0.3x	1.77x
Capitalization / Revenue	3.87x	3.91x	2.25x	2.07x	1.98x	4.53x	2.73x	2.63x
EV / Revenue	0x	0x	0x	0x	0x	4.1x	2.73x	2.63x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	26.3x	12.3x	11.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	20	25	35	43	44	55	55
Rate of return	0.86%	0.92%	1.76%	2.38%	3.57%	2.04%	2.83%	2.83%
EPS ²	105.6	69.58	90.12	104.2	89.45	51.64	103.4	113.4
Distribution rate	18.9%	28.7%	27.7%	33.6%	48.1%	85.2%	53.2%	48.5%
Net sales ¹	6,627	6,017	6,857	7,755	6,668	4,822	7,212	7,500
EBITDA	1,942	1,330	1,629	-	-	-	-	-
EBIT ¹	1,751	1,130	1,449	1,578	1,418	702.6	1,599	1,700
Net income ¹	1,159	761.1	981.1	1,133	979	530.3	1,049	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	1,941.00	1,941.00	1,941.00
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	13/7/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTER ACTION CORPORATION	32.57x	-	-	2.29%	123M
KLA CORPORATION	38.4x	15.18x	31.45x	0.46%	272B
ADVANTEST CORPORATION	40.53x	14.08x	28.58x	0.26%	157B
TERADYNE, INC.	45.43x	12.08x	34.04x	0.13%	62.96B
HON. PRECISION, INC.	49.95x	19.85x	40.03x	1.16%	36.15B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	91.12x	25.56x	78.4x	0.13%	26.94B
TONGFU MICROELECTRONICS CO.,LTD	59.98x	3.27x	15.92x	0.13%	14.15B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	92.96x	40.28x	93.36x	0.27%	12.19B
KING YUAN ELECTRONICS CO., LTD.	28.79x	7.92x	15.94x	1.9%	10.31B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD.	68.8x	3.46x	18.61x	0.26%	9.02B
Average	54.85x	15.74x	39.59x	0.7%	60.1B
Weighted average by Cap.	44.65x	15.24x	34.02x	0.41%