Valuation Integral Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-09-15 EDT			5-day change	1st Jan Change
2,940.00 ^JPY	-0.81%		-3.29%	-11.45%

08-13	Oliver Corporation has filed an IPO.	CI
07-21	Integral Corporation Approves Interim Dividend for Fiscal Year Ending December 31, 2026, Effective Date Is August 20, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025
Market Cap ¹	88,112	144,878	112,442
Change	-	64.42%	-22.39%
Enterprise Value (EV) ¹	74,406	126,153	96,992
Change	-	69.55%	-23.12%
P/E	10.9x	8.54x	19.3x
PBR	2.21x	2.55x	1.81x
PEG	0x	0x	-0.3x
Capitalization / Revenue	6.26x	4.64x	8.24x
EV / Revenue	5.29x	4.04x	7.11x
EV / EBITDA	-	-	-
EV / EBIT	6.77x	4.85x	10.5x
EV / FCF	-	-	-
FCF Yield	-	-	-
Dividend per Share ²	-	34	37
Rate of return	-	0.78%	1.11%
EPS ²	243.9	510.6	172.4
Distribution rate	-	6.66%	21.5%
Net sales ¹	14,077	31,226	13,649
EBITDA	11,180	26,221	9,609
EBIT ¹	10,995	26,016	9,254
Net income ¹	7,574	18,106	6,077
Net Debt ¹	-13,707	-18,725	-15,450
Reference price ²	2,660.00	4,360.00	3,320.00
Nbr of stocks (in thousands)	33,125	33,229	33,868
Announcement Date	3/27/24	3/25/25	3/19/26

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.($)
INTEGRAL CORPORATION	-	-	-	-	653M
UBS GROUP AG	15.12x	3.65x	-	2.34%	162B
BLACKROCK, INC.	19.43x	5.52x	11.82x	2.15%	165B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.11x	7.55x	-	1.46%	107B
BROOKFIELD ASSET MANAGEMENT LTD.	22.63x	11.8x	20.25x	4.31%	74.48B
STATE STREET CORPORATION	14.06x	5.35x	-	1.86%	51.69B
AMERIPRISE FINANCIAL, INC.	12.25x	1.89x	5.79x	1.2%	49.34B
3I GROUP PLC	5.07x	5.25x	3.78x	3.6%	35.54B
NORTHERN TRUST CORPORATION	14.26x	5.22x	16.27x	1.85%	33.24B
Average	14.99x	5.78x	11.58x	2.35%	75.46B
Weighted average by Cap.	16.45x	5.78x	12.36x	2.29%