|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,931.00 JPY | +2.55% |
|
-4.12% | -50.80% |
| 08-03 | Tranche Update on INTLOOP Inc.'s Equity Buyback Plan announced on June 12, 2026. | CI |
| 08-03 | Intloop Inc. Announces Establishment of Subsidiaries | CI |
Company Valuation: INTLOOP Inc.
Data adjusted to current consolidation scope
| Fiscal Period: July | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| Market Cap 1 | 15,218 | 33,973 | 18,179 | - | - |
| Change | - | 123.24% | -46.49% | - | - |
| Enterprise Value (EV) | 12,443 | 31,709 | 18,179 | 18,179 | 18,179 |
| Change | - | 154.83% | -42.67% | 0% | 0% |
| P/E | 16.8x | 24.8x | 27.9x | 9.37x | 5.97x |
| PBR | 3.18x | 5.52x | 2.76x | 2.39x | 2.03x |
| PEG | - | 0.5x | -0.5x | 0x | 0.1x |
| Capitalization / Revenue | 0.56x | 1.01x | 0.45x | 0.38x | 0.3x |
| EV / Revenue | 0x | 0x | 0.45x | 0.38x | 0.3x |
| EV / EBITDA | - | 0x | 10x | 4.18x | 3x |
| EV / EBIT | 0x | 0x | 13.3x | 5.97x | 3.79x |
| EV / FCF | 0x | -0x | -12.8x | 21.4x | 15.5x |
| FCF Yield | 6.13% | -1.5% | -7.79% | 4.68% | 6.44% |
| Dividend per Share 2 | - | - | - | - | - |
| Rate of return | - | - | - | - | - |
| EPS 2 | 97.18 | 146.5 | 69.16 | 206.1 | 323.3 |
| Distribution rate | - | - | - | - | - |
| Net sales 1 | 27,077 | 33,552 | 40,020 | 48,373 | 60,647 |
| EBITDA 1 | - | 2,402 | 1,810 | 4,350 | 6,060 |
| EBIT 1 | 1,506 | 2,186 | 1,370 | 3,043 | 4,800 |
| Net income 1 | 902 | 1,368 | 643.3 | 1,927 | 3,023 |
| Net Debt | -2,775 | -2,264 | - | - | - |
| Reference price 2 | 1,635.00 | 3,630.00 | 1,931.00 | 1,931.00 | 1,931.00 |
| Nbr of stocks (in thousands) | 9,308 | 9,359 | 9,414 | - | - |
| Announcement Date | 9/13/24 | 9/12/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.92x | - | - | - | 114M | |
| 36.95x | 6.73x | 23.91x | 0.93% | 81.12B | |
| 33.53x | 3.85x | 12.88x | 1.38% | 17.38B | |
| 38.8x | 1.29x | 13.87x | 0.96% | 17.24B | |
| 20.75x | 2.13x | 10.5x | 3.52% | 14.57B | |
| 25.4x | 2.84x | 12.14x | 2.97% | 12.12B | |
| 26.41x | 3.66x | 14.1x | 2.19% | 8.41B | |
| 14.53x | 0.63x | 9.06x | 1.46% | 6.62B | |
| 9.62x | 1.14x | 6.07x | 2.18% | 5.74B | |
| 19.53x | 0.42x | 9.63x | 3.82% | 5.55B | |
| Average | 25.34x | 2.52x | 12.46x | 2.16% | 16.89B | |
| Weighted average by Cap. | 31.65x | 4.41x | 17.60x | 1.57% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 9556 Stock
- Valuation INTLOOP Inc.
Select your edition
All financial news and data tailored to specific country editions
