Valuation LINTEC Corporation OTC Markets

Stocks

Market Closed - OTC Markets 13:19:04 2025-02-18 EST			5-day change	1st Jan Change
19.50 ^USD	+21.88%		-.--%	-

12:05am	Nippon Paper to Sell Lintec Stake Through a Secondary Offering	MT
08-20	Lintec Plans Secondary Offering for 17 Million Shares by Nippon Paper Industries	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	171,193	147,998	216,498	186,988	293,357	375,306	-	-
Change	-	-13.55%	46.28%	-13.63%	56.89%	27.93%	-	-
Enterprise Value (EV) ¹	119,883	112,528	164,382	141,822	237,910	315,439	308,806	295,406
Change	-	-6.14%	46.08%	-13.72%	67.75%	32.59%	-2.1%	-4.34%
P/E	10.5x	12.9x	41.3x	13x	16.9x	17.1x	14.1x	13.4x
PBR	0.81x	0.65x	0.93x	0.76x	1.14x	1.42x	1.27x	1.2x
PEG	-	-0.5x	-0.8x	0x	0.7x	0.6x	0.7x	2.3x
Capitalization / Revenue	0.67x	0.52x	0.78x	0.59x	0.92x	1.11x	1.07x	1.04x
EV / Revenue	0.47x	0.4x	0.59x	0.45x	0.74x	0.93x	0.88x	0.82x
EV / EBITDA	3.46x	3.92x	6.2x	3.38x	6.28x	6.62x	5.78x	5.26x
EV / EBIT	5.55x	8.16x	15.5x	5.77x	9.46x	10.5x	8.41x	7.56x
EV / FCF	24x	-18.1x	9.29x	14.2x	12.7x	21.7x	14.3x	12x
FCF Yield	4.17%	-5.51%	10.8%	7.02%	7.89%	4.61%	7.01%	8.31%
Dividend per Share ²	88	88	88	100	110	127.5	154	164.8
Rate of return	3.62%	4.06%	2.78%	3.63%	2.46%	2.23%	2.69%	2.88%
EPS ²	232.1	167.8	76.66	212	264.5	335	405.2	428.8
Distribution rate	37.9%	52.4%	115%	47.2%	41.6%	38.1%	38%	38.4%
Net sales ¹	256,836	284,603	276,321	315,978	319,385	338,600	349,460	359,520
EBITDA ¹	34,679	28,686	26,530	41,925	37,875	47,667	53,450	56,200
EBIT ¹	21,584	13,796	10,628	24,562	25,156	30,120	36,700	39,100
Net income ¹	16,641	11,512	5,243	14,476	17,374	21,900	26,460	28,180
Net Debt ¹	-51,310	-35,470	-52,116	-45,166	-55,447	-59,867	-66,500	-79,900
Reference price ²	2,431.00	2,165.00	3,165.00	2,756.00	4,480.00	5,730.00	5,730.00	5,730.00
Nbr of stocks (in thousands)	70,421	68,359	68,404	67,848	65,481	65,498	-	-
Announcement Date	5/9/22	5/8/23	5/8/24	5/8/25	5/8/26	-	-	-

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.($)
HENKEL AG & CO. KGAA	14.7x	1.54x	8.58x	2.83%	33.99B
H.B. FULLER COMPANY	15.17x	1.41x	7.67x	1.59%	3.27B
LINTEC CORPORATION	16.93x	0.92x	6.54x	2.25%	2.34B
NAN PAO RESINS CHEMICAL CO., LTD.	12.82x	1.38x	7.1x	-	1.26B
Average	14.90x	1.31x	7.47x	2.22%	10.22B
Weighted average by Cap.	14.81x	1.49x	8.34x	2.69%