Valuation Inter Action Corporation

Stocks

Delayed Japan Exchange 22:22:33 2026-09-08 EDT			5-day change	1st Jan Change
1,728.00 ^JPY	+0.88%		+2.61%	+18.51%

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	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	23,508	15,400	16,034	13,221	21,853	17,379	-	-
Change	-	-34.49%	4.11%	-17.54%	65.3%	-20.47%	-	-
Enterprise Value (EV)	17,559	9,400	10,515	4,888	13,878	17,379	17,379	17,379
Change	-	-46.47%	11.86%	-53.52%	183.95%	25.23%	0%	0%
P/E	31.1x	15.8x	14.1x	13.5x	41.7x	16.6x	15.1x	12.9x
PBR	2.52x	1.52x	1.45x	1.12x	2.02x	-	-	-
PEG	-	0.5x	0.9x	-1x	-1x	0x	1.56x	0.7x
Capitalization / Revenue	3.91x	2.25x	2.07x	1.98x	4.53x	2.41x	2.32x	2.12x
EV / Revenue	0x	0x	0x	0x	0x	2.41x	2.32x	2.12x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.9x	10.2x	8.69x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	25	35	43	44	55	55	55
Rate of return	0.92%	1.76%	2.38%	3.57%	2.04%	3.21%	3.21%	3.21%
EPS ²	69.58	90.12	104.2	89.45	51.64	103.4	113.4	133.1
Distribution rate	28.7%	27.7%	33.6%	48.1%	85.2%	53.2%	48.5%	41.3%
Net sales ¹	6,017	6,857	7,755	6,668	4,822	7,212	7,500	8,200
EBITDA	1,330	1,629	-	-	-	-	-	-
EBIT ¹	1,130	1,449	1,578	1,418	702.6	1,599	1,700	2,000
Net income ¹	761.1	981.1	1,133	979	530.3	1,049	1,150	1,350
Net Debt	-5,949	-6,000	-5,519	-8,333	-7,975	-	-	-
Reference price ²	2,164.00	1,421.00	1,472.00	1,205.00	2,154.00	1,713.00	1,713.00	1,713.00
Nbr of stocks (in thousands)	10,863	10,837	10,892	10,971	10,145	10,145	-	-
Announcement Date	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTER ACTION CORPORATION	17.18x	-	-	3.1%	117M
KLA CORPORATION	34.4x	13.54x	28.08x	0.52%	242B
ADVANTEST CORPORATION	37.62x	13.89x	27.32x	0.26%	162B
TERADYNE, INC.	40.21x	10.69x	30.15x	0.15%	55.82B
HON. PRECISION, INC.	50.99x	20.04x	39.87x	1.26%	37.44B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	85.85x	24.07x	73.83x	0.14%	25.5B
TONGFU MICROELECTRONICS CO.,LTD	56.44x	3.1x	15.09x	0.14%	13.37B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	86.48x	37.63x	86.32x	0.29%	11.35B
KING YUAN ELECTRONICS CO., LTD.	30.37x	8.27x	16.17x	1.8%	11.11B
WINWAY TECHNOLOGY CO., LTD.	71.83x	16.16x	58.1x	0.89%	8.09B
Average	51.14x	16.38x	41.66x	0.85%	56.71B
Weighted average by Cap.	41.31x	14.43x	31.96x	0.46%