Valuation Altech Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-15 EDT			5-day change	1st Jan Change
866.00 ^JPY	+0.81%		+1.64%	-4.03%

08-06	Altech Corporation Announces Dividend for the Second Quarter End of Fiscal Year Ending December 31, 2026, Payable on September 11, 2026	CI
08-06	Altech Corporation Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	39,016	42,270	52,897	51,420	53,105	50,992	-	-
Change	-	8.34%	25.14%	-2.79%	3.28%	-3.98%	-	-
Enterprise Value (EV)	29,924	31,893	41,712	38,297	39,197	50,992	50,992	50,992
Change	-	6.58%	30.79%	-8.19%	2.35%	30.09%	0%	0%
P/E	12.6x	12.4x	14.4x	14x	13.4x	13.4x	12.9x	12.4x
PBR	2.67x	2.69x	3.14x	2.75x	2.61x	-	-	-
PEG	-	1x	1.56x	-199.42x	1.4x	-2.95x	3.2x	3.33x
Capitalization / Revenue	0.99x	0.97x	1.14x	1.03x	1.01x	0.93x	0.89x	0.85x
EV / Revenue	0x	0x	0x	0x	0x	0.93x	0.89x	0.85x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.27x	8.95x	8.64x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	25.33	28.33	34.33	31	36	36	36.66	37.33
Rate of return	4%	4.05%	3.87%	3.59%	3.99%	4.16%	4.23%	4.31%
EPS ²	50.33	56.49	61.72	61.68	67.57	64.5	67.1	69.6
Distribution rate	50.3%	50.2%	55.6%	50.3%	53.3%	55.8%	54.6%	53.6%
Net sales ¹	39,261	43,647	46,216	49,859	52,650	55,000	57,500	60,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,875	4,649	4,982	5,160	5,397	5,500	5,700	5,900
Net income ¹	3,095	3,416	3,696	3,677	3,981	3,800	3,950	4,100
Net Debt	-9,092	-10,377	-11,185	-13,123	-13,908	-	-	-
Reference price ²	633.67	699.33	887.33	862.33	902.33	866.00	866.00	866.00
Nbr of stocks (in thousands)	61,572	60,443	59,614	59,629	58,853	58,882	-	-
Announcement Date	2/9/22	2/9/23	2/13/24	2/13/25	2/12/26	-	-	-

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.($)
ALTECH CORPORATION	13.32x	-	-	4.19%	327M
PAYCHEX, INC.	21.13x	6.6x	13.92x	4.1%	42.19B
TRINET GROUP, INC.	21.67x	0.74x	8.36x	1.66%	3.15B
MEITEC GROUP HOLDINGS INC.	18.54x	1.5x	9.94x	5.38%	1.7B
SMS CO., LTD.	33.78x	2.93x	19.42x	1.14%	1.42B
OPEN UP GROUP INC.	13.67x	0.9x	7.89x	4.27%	1.09B
SMARTGROUP CORPORATION LTD	16.83x	4.03x	9.63x	4.53%	1.03B
UT GROUP CO.,LTD.	17.75x	0.65x	8.53x	5.13%	844M
BARRETT BUSINESS SERVICES, INC.	27.23x	-	-	0.96%	805M
Average	20.44x	2.48x	11.10x	3.48%	5.84B
Weighted average by Cap.	21.17x	5.70x	13.30x	3.89%