Valuation LINTEC Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 24/07/26 pm AEST			5-day change	1st Jan Change
6,620.00 ^JPY	-2.36%		-2.07%	+49.77%

21/05	Lintec Corporation Establishes Lintec Tsukuba Innovative Creation Center	CI
08/05	LINTEC Corporation Reports Earnings Results for the Full Year Ended March 31, 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	433,600	-	-
Change	-	-13.55%	46.28%	-13.63%	56.89%	47.81%	-	-
Enterprise Value (EV) ¹	119,883	112,528	164,382	141,822	237,910	379,300	368,100	354,900
Change	-	-6.14%	46.08%	-13.72%	67.75%	59.43%	-2.95%	-3.59%
P/E	10.5x	12.9x	41.3x	13x	16.9x	20.1x	16.4x	15.5x
PBR	0.81x	0.65x	0.93x	0.76x	1.14x	1.58x	1.48x	1.38x
PEG	-	-0.5x	-0.8x	0x	0.7x	0.8x	0.7x	2.65x
Capitalization / Revenue	0.67x	0.52x	0.78x	0.59x	0.92x	1.28x	1.24x	1.21x
EV / Revenue	0.47x	0.4x	0.59x	0.45x	0.74x	1.12x	1.05x	0.99x
EV / EBITDA	3.46x	3.92x	6.2x	3.38x	6.28x	7.73x	6.92x	6.33x
EV / EBIT	5.55x	8.16x	15.5x	5.77x	9.46x	12.7x	10.1x	9.09x
EV / FCF	24x	-18.1x	9.29x	14.2x	12.7x	29.6x	17.4x	14.7x
FCF Yield	4.17%	-5.51%	10.8%	7.02%	7.89%	3.38%	5.75%	6.82%
Dividend per Share ²	88	88	88	100	110	125	152.8	163.5
Rate of return	3.62%	4.06%	2.78%	3.63%	2.46%	1.89%	2.31%	2.47%
EPS ²	232.1	167.8	76.66	212	264.5	329.5	403.1	426.7
Distribution rate	37.9%	52.4%	115%	47.2%	41.6%	37.9%	37.9%	38.3%
Net sales ¹	256,836	284,603	276,321	315,978	319,385	338,540	349,560	359,620
EBITDA ¹	34,679	28,686	26,530	41,925	37,875	49,100	53,200	56,050
EBIT ¹	21,584	13,796	10,628	24,562	25,156	29,900	36,600	39,040
Net income ¹	16,641	11,512	5,243	14,476	17,374	21,540	26,320	28,040
Net Debt ¹	-51,310	-35,470	-52,116	-45,166	-55,447	-54,300	-65,500	-78,700
Reference price ²	2,431.00	2,165.00	3,165.00	2,756.00	4,480.00	6,620.00	6,620.00	6,620.00
Nbr of stocks (in thousands)	70,421	68,359	68,404	67,848	65,481	65,499	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LINTEC CORPORATION	20.09x	1.12x	7.73x	1.89%	2.65B
HENKEL AG & CO. KGAA	14.38x	1.43x	7.98x	2.85%	33.26B
H.B. FULLER COMPANY	13.89x	1.33x	7.26x	1.74%	3B
NAN PAO RESINS CHEMICAL CO., LTD.	14.02x	1.44x	7.17x	-	1.23B
HUBEI HUITIAN NEW MATERIALS CO., LTD.	17.44x	-	-	-	792M
Average	15.96x	1.33x	7.53x	2.16%	8.18B
Weighted average by Cap.	14.76x	1.41x	7.88x	2.7%