Valuation Inter Action Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-08-17 EDT			5-day change	1st Jan Change
1,941.00 ^JPY	-2.27%		+1.41%	+33.04%

07-13	Inter Action Corporation Provides Special Dividend Guidance for the Fiscal Year Ending May 31, 2027	CI
07-13	Inter Action Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,653	23,508	15,400	16,034	13,221	20,149	-	-
Change	-	-8.36%	-34.49%	4.11%	-17.54%	52.41%	-	-
Enterprise Value (EV)	19,466	17,559	9,400	10,515	4,888	20,149	20,149	20,149
Change	-	-9.8%	-46.47%	11.86%	-53.52%	312.25%	0%	0%
P/E	22.1x	31.1x	15.8x	14.1x	13.5x	41.7x	19.2x	17.5x
PBR	2.84x	2.52x	1.52x	1.45x	1.12x	2.02x	-	-
PEG	-	-0.9x	0.5x	0.9x	-1x	-1x	0.3x	1.81x
Capitalization / Revenue	3.87x	3.91x	2.25x	2.07x	1.98x	4.53x	2.79x	2.69x
EV / Revenue	0x	0x	0x	0x	0x	4.2x	2.79x	2.69x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	26.9x	12.6x	11.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	20	25	35	43	44	55	55
Rate of return	0.86%	0.92%	1.76%	2.38%	3.57%	2.04%	2.77%	2.77%
EPS ²	105.6	69.58	90.12	104.2	89.45	51.64	103.4	113.4
Distribution rate	18.9%	28.7%	27.7%	33.6%	48.1%	85.2%	53.2%	48.5%
Net sales ¹	6,627	6,017	6,857	7,755	6,668	4,822	7,212	7,500
EBITDA	1,942	1,330	1,629	-	-	-	-	-
EBIT ¹	1,751	1,130	1,449	1,578	1,418	702.6	1,599	1,700
Net income ¹	1,159	761.1	981.1	1,133	979	530.3	1,049	1,150
Net Debt	-6,187	-5,949	-6,000	-5,519	-8,333	-	-	-
Reference price ²	2,333.00	2,164.00	1,421.00	1,472.00	1,205.00	1,986.00	1,986.00	1,986.00
Nbr of stocks (in thousands)	10,996	10,863	10,837	10,892	10,971	10,145	-	-
Announcement Date	7/12/21	7/12/22	7/12/23	7/12/24	7/11/25	7/13/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTER ACTION CORPORATION	33.6x	-	-	2.22%	127M
KLA CORPORATION	37.56x	14.85x	30.77x	0.47%	266B
ADVANTEST CORPORATION	43.05x	15.01x	30.33x	0.25%	168B
TERADYNE, INC.	47.24x	12.57x	35.41x	0.12%	65.47B
HON. PRECISION, INC.	50.8x	20.46x	40.49x	0.99%	37.06B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	89.83x	25.2x	77.28x	0.13%	26.56B
TONGFU MICROELECTRONICS CO.,LTD	60.07x	3.28x	15.95x	0.13%	14.17B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	92.47x	40.06x	92.85x	0.27%	12.13B
KING YUAN ELECTRONICS CO., LTD.	27.46x	7.6x	15.29x	1.99%	9.91B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD.	67.59x	3.41x	18.34x	0.26%	8.86B
Average	54.97x	15.83x	39.64x	0.68%	60.82B
Weighted average by Cap.	45.10x	15.39x	34.23x	0.4%