|
Market Closed -
Japan Exchange
05:30:00 06/11/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 4,320.00 JPY | -4.32% |
|
-15.79% | -2.26% |
| 18/09 | Japan's Nikkei climbs 1% as tech stocks track US rally ahead of BOJ | RE |
| 08/09 | Lintec Corporation Announces Resignation of Takanori Sano from Outside Director, Effective September 8, 2026 | CI |
Company Valuation: LINTEC Corporation
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 | 282,953 | - | - |
| Change | - | -13.55% | 46.28% | -13.63% | 56.89% | -3.55% | - | - |
| Enterprise Value (EV) 1 | 119,883 | 112,528 | 164,382 | 141,822 | 237,910 | 237,053 | 228,053 | 216,653 |
| Change | - | -6.14% | 46.08% | -13.72% | 67.75% | -0.36% | -3.8% | -5% |
| P/E | 10.5x | 12.9x | 41.3x | 13x | 16.9x | 12.4x | 10.1x | 9.46x |
| PBR | 0.81x | 0.65x | 0.93x | 0.76x | 1.14x | 1.06x | 0.97x | 0.91x |
| PEG | - | -0.5x | -0.8x | 0x | 0.7x | 0.4x | 0.4x | 1.46x |
| Capitalization / Revenue | 0.67x | 0.52x | 0.78x | 0.59x | 0.92x | 0.82x | 0.78x | 0.76x |
| EV / Revenue | 0.47x | 0.4x | 0.59x | 0.45x | 0.74x | 0.68x | 0.63x | 0.58x |
| EV / EBITDA | 3.46x | 3.92x | 6.2x | 3.38x | 6.28x | 4.97x | 4.37x | 3.91x |
| EV / EBIT | 5.55x | 8.16x | 15.5x | 5.77x | 9.46x | 7.76x | 6x | 5.36x |
| EV / FCF | 24x | -18.1x | 9.29x | 14.2x | 12.7x | 18.4x | 11.9x | 9.54x |
| FCF Yield | 4.17% | -5.51% | 10.8% | 7.02% | 7.89% | 5.45% | 8.43% | 10.5% |
| Dividend per Share 2 | 88 | 88 | 88 | 100 | 110 | 131.4 | 160 | 171.4 |
| Rate of return | 3.62% | 4.06% | 2.78% | 3.63% | 2.46% | 3.04% | 3.7% | 3.97% |
| EPS 2 | 232.1 | 167.8 | 76.66 | 212 | 264.5 | 347.4 | 428.9 | 456.8 |
| Distribution rate | 37.9% | 52.4% | 115% | 47.2% | 41.6% | 37.8% | 37.3% | 37.5% |
| Net sales 1 | 256,836 | 284,603 | 276,321 | 315,978 | 319,385 | 346,460 | 360,940 | 373,880 |
| EBITDA 1 | 34,679 | 28,686 | 26,530 | 41,925 | 37,875 | 47,667 | 52,233 | 55,400 |
| EBIT 1 | 21,584 | 13,796 | 10,628 | 24,562 | 25,156 | 30,540 | 37,980 | 40,440 |
| Net income 1 | 16,641 | 11,512 | 5,243 | 14,476 | 17,374 | 22,140 | 27,320 | 29,080 |
| Net Debt 1 | -51,310 | -35,470 | -52,116 | -45,166 | -55,447 | -45,900 | -54,900 | -66,300 |
| Reference price 2 | 2,431.00 | 2,165.00 | 3,165.00 | 2,756.00 | 4,480.00 | 4,320.00 | 4,320.00 | 4,320.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.43x | 0.68x | 4.97x | 3.04% | 1.79B | |
| 39.78x | 5.37x | 21.83x | 0.97% | 84.33B | |
| 35.1x | 5.29x | 22.6x | 1.83% | 45.66B | |
| 25.17x | 2.96x | 15.48x | 2.05% | 36.26B | |
| 16.17x | 1.66x | 9.29x | 2.57% | 35.21B | |
| 38.05x | 6.98x | 18.46x | 1.58% | 31.96B | |
| 14.01x | 1.35x | 8.34x | 2.28% | 24.83B | |
| 39.58x | 9.59x | 29.42x | 2.24% | 24.21B | |
| 27.34x | 2.89x | 11.68x | 1.59% | 19.42B | |
| 7.78x | 2.24x | 4.45x | 3.36% | 16.43B | |
| Average | 25.54x | 3.90x | 14.65x | 2.15% | 32.01B | |
| Weighted average by Cap. | 30.12x | 4.51x | 17.43x | 1.82% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7966 Stock
- Valuation LINTEC Corporation
Select your edition
All financial news and data tailored to specific country editions
