Company Valuation: Innotech Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 16,889 18,142 18,174 27,240 17,276 29,231
Change - 7.42% 0.18% 49.88% -36.58% 69.2%
Enterprise Value (EV) 1 19,807 20,080 20,719 29,783 20,360 25,570
Change - 1.38% 3.18% 43.75% -31.64% 25.59%
P/E 11.6x 8.48x 11.2x 18.5x 14.6x 7.53x
PBR 0.83x 0.81x 0.77x 1.1x 0.67x 1.11x
PEG - 0.2x -0.5x -1.6x -0.8x 0x
Capitalization / Revenue 0.52x 0.49x 0.47x 0.66x 0.41x 0.63x
EV / Revenue 0.61x 0.54x 0.54x 0.72x 0.49x 0.55x
EV / EBITDA 6.2x 5.18x 5.53x 7.46x 5.98x 5.64x
EV / EBIT 10.1x 7.76x 8.93x 12x 10.8x 8.23x
EV / FCF -87.7x 23.8x -42.3x 34.9x -428x 7.01x
FCF Yield -1.14% 4.19% -2.36% 2.87% -0.23% 14.3%
Dividend per Share 2 50 65 70 70 70 75
Rate of return 3.77% 4.7% 5.06% 3.46% 5.38% 3.12%
EPS 2 114.5 163.2 123.7 109.5 89.14 318.7
Distribution rate 43.7% 39.8% 56.6% 64% 78.5% 23.5%
Net sales 1 32,536 37,238 38,629 41,358 41,977 46,737
EBITDA 1 3,197 3,874 3,748 3,992 3,407 4,532
EBIT 1 1,954 2,586 2,319 2,474 1,888 3,108
Net income 1 1,534 2,194 1,666 1,477 1,200 4,111
Net Debt 1 2,918 1,938 2,545 2,543 3,084 -3,661
Reference price 2 1,328.00 1,384.00 1,383.00 2,024.00 1,300.00 2,401.00
Nbr of stocks (in thousands) 12,717 13,108 13,141 13,458 13,289 12,175
Announcement Date 6/24/21 6/27/22 6/23/23 6/25/24 6/25/25 6/24/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.13x3.77x13.16x2.87% 222B
14.09x1.55x8.16x3.41% 116B
-114.74x18.24x105.52x-.--% 114B
15.17x2.77x10.47x5.42% 88.66B
20.92x5.47x13.43x2.72% 63.28B
14.99x2.19x9.28x5.2% 48.47B
22.03x1.81x11.13x1.37% 42.34B
21.31x1.62x10.27x0.87% 40.69B
18.17x2.3x11.01x4.81% 37.26B
Average 3.90x 4.41x 21.38x 2.96% 85.82B
Weighted average by Cap. -0.52x 5.20x 25.11x 2.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 9880 Stock
  4. INNCF Stock
  5. Valuation Innotech Corporation