|
Market Closed -
Japan Exchange
02:30:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 2,000.00 JPY | +1.68% |
|
+5.49% | +13.12% |
| 10-01 | Tranche Update on INTAGE HOLDINGS Inc.'s Equity Buyback Plan announced on August 25, 2026. | CI |
| 10-01 | Declaration of Voting Results by INTAGE HOLDINGS | CI |
Company Valuation: INTAGE HOLDINGS Inc.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 61,938 | 50,303 | 62,212 | 57,156 | 67,784 | 65,913 |
| Change | - | -18.79% | 23.67% | -8.13% | 18.59% | -2.76% |
| Enterprise Value (EV) 1 | 48,906 | 37,103 | 50,525 | 45,606 | 52,853 | 48,797 |
| Change | - | -24.13% | 36.17% | -9.74% | 15.89% | -7.67% |
| P/E | 18.4x | 14.8x | 17.9x | 23.3x | 19.3x | 38.7x |
| PBR | 2.06x | 1.64x | 2.02x | 1.77x | 2.05x | 1.94x |
| PEG | - | 6.62x | 3.15x | -0.8x | 0.5x | -0.8x |
| Capitalization / Revenue | 1.08x | 0.84x | 1.01x | 0.9x | 1.03x | 0.98x |
| EV / Revenue | 0.85x | 0.62x | 0.82x | 0.72x | 0.81x | 0.73x |
| EV / EBITDA | 8.49x | 6x | 10.2x | 9.81x | 8.95x | 6.78x |
| EV / EBIT | 11.1x | 7.98x | 14.5x | 13.9x | 12.3x | 8.48x |
| EV / FCF | 11x | 12.4x | 39.4x | 55.9x | 12.3x | 13.5x |
| FCF Yield | 9.09% | 8.06% | 2.54% | 1.79% | 8.15% | 7.42% |
| Dividend per Share 2 | 35 | 38 | 42 | 43 | 45 | - |
| Rate of return | 2.26% | 2.98% | 2.57% | 2.87% | 2.54% | - |
| EPS 2 | 84.4 | 86.29 | 91.19 | 64.45 | 91.83 | 44.58 |
| Distribution rate | 41.5% | 44% | 46.1% | 66.7% | 49% | - |
| Net sales 1 | 57,558 | 60,232 | 61,387 | 63,279 | 65,571 | 67,099 |
| EBITDA 1 | 5,763 | 6,187 | 4,940 | 4,650 | 5,907 | 7,194 |
| EBIT 1 | 4,421 | 4,649 | 3,479 | 3,280 | 4,282 | 5,752 |
| Net income 1 | 3,372 | 3,418 | 3,505 | 2,456 | 3,505 | 1,703 |
| Net Debt 1 | -13,032 | -13,200 | -11,687 | -11,550 | -14,931 | -17,116 |
| Reference price 2 | 1,551.00 | 1,276.00 | 1,634.00 | 1,499.00 | 1,775.00 | 1,725.00 |
| Nbr of stocks (in thousands) | 39,935 | 39,423 | 38,073 | 38,129 | 38,188 | 38,210 |
| Announcement Date | 9/29/21 | 9/28/22 | 9/28/23 | 9/26/24 | 9/24/25 | 9/24/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 475M | |
| 14.97x | 1.64x | 7.48x | 3.78% | 29.03B | |
| 9.87x | 1.06x | 5.97x | 4.1% | 22.15B | |
| 13.24x | 5.81x | 10.27x | 6.46% | 11.28B | |
| 131.68x | 0.54x | 88.9x | - | 6.62B | |
| 11.65x | 0.8x | 5.05x | -.--% | 6.14B | |
| 16.98x | 1.41x | 4.37x | 2.73% | 6.11B | |
| 17.72x | 0.74x | 4.51x | 3.7% | 5.72B | |
| -58.88x | 1.88x | 7.92x | 0% | 5.59B | |
| Average | 19.65x | 1.73x | 16.81x | 2.97% | 10.35B | |
| Weighted average by Cap. | 17.51x | 1.82x | 12.76x | 3.62% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 4326 Stock
- Valuation INTAGE HOLDINGS Inc.
Select your edition
All financial news and data tailored to specific country editions
