|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,759.00 JPY | -0.06% |
|
+2.39% | -0.51% |
| 06-16 | INTAGE HOLDINGS Inc. Announces Executive Changes, Effective July 1, 2026 | CI |
| 05-07 | INTAGE HOLDINGS Inc. Reports Earnings Results for the Nine Months Ended March 31, 2026 | CI |
Company Valuation: INTAGE HOLDINGS Inc.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 35,142 | 61,938 | 50,303 | 62,212 | 57,156 | 67,784 |
| Change | - | 76.25% | -18.79% | 23.67% | -8.13% | 18.59% |
| Enterprise Value (EV) 1 | 24,110 | 48,906 | 37,103 | 50,525 | 45,606 | 52,853 |
| Change | - | 102.84% | -24.13% | 36.17% | -9.74% | 15.89% |
| P/E | 21.4x | 18.4x | 14.8x | 17.9x | 23.3x | 19.3x |
| PBR | 1.25x | 2.06x | 1.64x | 2.02x | 1.77x | 2.05x |
| PEG | - | 0x | 6.62x | 3.15x | -0.8x | 0.5x |
| Capitalization / Revenue | 0.63x | 1.08x | 0.84x | 1.01x | 0.9x | 1.03x |
| EV / Revenue | 0.43x | 0.85x | 0.62x | 0.82x | 0.72x | 0.81x |
| EV / EBITDA | 4.87x | 8.49x | 6x | 10.2x | 9.81x | 8.95x |
| EV / EBIT | 6.59x | 11.1x | 7.98x | 14.5x | 13.9x | 12.3x |
| EV / FCF | 10.9x | 11x | 12.4x | 39.4x | 55.9x | 12.3x |
| FCF Yield | 9.13% | 9.09% | 8.06% | 2.54% | 1.79% | 8.15% |
| Dividend per Share 2 | 24 | 35 | 38 | 42 | 43 | 45 |
| Rate of return | 2.73% | 2.26% | 2.98% | 2.57% | 2.87% | 2.54% |
| EPS 2 | 41.16 | 84.4 | 86.29 | 91.19 | 64.45 | 91.83 |
| Distribution rate | 58.3% | 41.5% | 44% | 46.1% | 66.7% | 49% |
| Net sales 1 | 55,551 | 57,558 | 60,232 | 61,387 | 63,279 | 65,571 |
| EBITDA 1 | 4,953 | 5,763 | 6,187 | 4,940 | 4,650 | 5,907 |
| EBIT 1 | 3,658 | 4,421 | 4,649 | 3,479 | 3,280 | 4,282 |
| Net income 1 | 1,645 | 3,372 | 3,418 | 3,505 | 2,456 | 3,505 |
| Net Debt 1 | -11,032 | -13,032 | -13,200 | -11,687 | -11,550 | -14,931 |
| Reference price 2 | 880.00 | 1,551.00 | 1,276.00 | 1,634.00 | 1,499.00 | 1,775.00 |
| Nbr of stocks (in thousands) | 39,935 | 39,935 | 39,423 | 38,073 | 38,129 | 38,188 |
| Announcement Date | 9/29/20 | 9/29/21 | 9/28/22 | 9/28/23 | 9/26/24 | 9/24/25 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 417M | |
| 65.88x | - | - | - | 505M | |
| 16.12x | 1.1x | 5.25x | 2.6% | 371M | |
| -12.27x | 0.28x | 4.57x | - | 183M | |
| Average | 23.24x | 0.69x | 4.91x | 2.6% | 368.94M | |
| Weighted average by Cap. | 34.92x | 0.83x | 5.03x | 2.6% |
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
