Valuation LINTEC Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 31/08/26 pm AEST			5-day change	1st Jan Change
5,530.00 ^JPY	+0.18%		+1.65%	+25.11%

24/08	LINTEC Corporation's Equity Buyback announced on August 20, 2026, has closed with 5,464,400 shares, representing 8.34% for ¥29,999.56 million.	CI
24/08	Tranche Update on LINTEC Corporation's Equity Buyback Plan announced on August 20, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	171,193	147,998	216,498	186,988	293,357	362,206	-	-
Change	-	-13.55%	46.28%	-13.63%	56.89%	23.47%	-	-
Enterprise Value (EV) ¹	119,883	112,528	164,382	141,822	237,910	302,340	295,706	282,306
Change	-	-6.14%	46.08%	-13.72%	67.75%	27.08%	-2.19%	-4.53%
P/E	10.5x	12.9x	41.3x	13x	16.9x	16.5x	13.6x	12.9x
PBR	0.81x	0.65x	0.93x	0.76x	1.14x	1.36x	1.23x	1.15x
PEG	-	-0.5x	-0.8x	0x	0.7x	0.6x	0.6x	2.22x
Capitalization / Revenue	0.67x	0.52x	0.78x	0.59x	0.92x	1.07x	1.04x	1.01x
EV / Revenue	0.47x	0.4x	0.59x	0.45x	0.74x	0.89x	0.85x	0.79x
EV / EBITDA	3.46x	3.92x	6.2x	3.38x	6.28x	6.34x	5.53x	5.02x
EV / EBIT	5.55x	8.16x	15.5x	5.77x	9.46x	10x	8.06x	7.22x
EV / FCF	24x	-18.1x	9.29x	14.2x	12.7x	20.8x	13.7x	11.5x
FCF Yield	4.17%	-5.51%	10.8%	7.02%	7.89%	4.81%	7.32%	8.7%
Dividend per Share ²	88	88	88	100	110	127.5	154	164.8
Rate of return	3.62%	4.06%	2.78%	3.63%	2.46%	2.31%	2.79%	2.98%
EPS ²	232.1	167.8	76.66	212	264.5	335	405.2	428.8
Distribution rate	37.9%	52.4%	115%	47.2%	41.6%	38.1%	38%	38.4%
Net sales ¹	256,836	284,603	276,321	315,978	319,385	338,600	349,460	359,520
EBITDA ¹	34,679	28,686	26,530	41,925	37,875	47,667	53,450	56,200
EBIT ¹	21,584	13,796	10,628	24,562	25,156	30,120	36,700	39,100
Net income ¹	16,641	11,512	5,243	14,476	17,374	21,900	26,460	28,180
Net Debt ¹	-51,310	-35,470	-52,116	-45,166	-55,447	-59,867	-66,500	-79,900
Reference price ²	2,431.00	2,165.00	3,165.00	2,756.00	4,480.00	5,520.00	5,520.00	5,520.00
Nbr of stocks (in thousands)	70,421	68,359	68,404	67,848	65,481	65,498	-	-
Announcement Date	9/5/22	8/5/23	8/5/24	8/5/25	8/5/26	-	-	-

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.($)
LINTEC CORPORATION	16.48x	0.89x	6.33x	2.31%	2.26B
HENKEL AG & CO. KGAA	14.76x	1.54x	8.61x	2.82%	34B
H.B. FULLER COMPANY	14.05x	1.34x	7.31x	1.72%	3.03B
NAN PAO RESINS CHEMICAL CO., LTD.	13.21x	1.43x	7.3x	-	1.31B
HUBEI HUITIAN NEW MATERIALS CO., LTD.	19.14x	-	-	-	875M
Average	15.53x	1.30x	7.39x	2.28%	8.3B
Weighted average by Cap.	14.85x	1.49x	8.35x	2.71%