|
Market Closed -
Japan Exchange
01:30:00 2026-11-04 EST
|
5-day change | 1st Jan Change | ||
| 4,855.00 JPY | -3.86% |
|
-7.87% | +9.84% |
| 09-17 | Japan's Nikkei climbs 1% as tech stocks track US rally ahead of BOJ | RE |
| 09-08 | Lintec Corporation Announces Resignation of Takanori Sano from Outside Director, Effective September 8, 2026 | CI |
Company Valuation: LINTEC Corporation
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 | 317,995 | - | - |
| Change | - | -13.55% | 46.28% | -13.63% | 56.89% | 8.4% | - | - |
| Enterprise Value (EV) 1 | 119,883 | 112,528 | 164,382 | 141,822 | 237,910 | 272,095 | 263,095 | 251,695 |
| Change | - | -6.14% | 46.08% | -13.72% | 67.75% | 14.37% | -3.31% | -4.33% |
| P/E | 10.5x | 12.9x | 41.3x | 13x | 16.9x | 14x | 11.3x | 10.6x |
| PBR | 0.81x | 0.65x | 0.93x | 0.76x | 1.14x | 1.19x | 1.09x | 1.03x |
| PEG | - | -0.5x | -0.8x | 0x | 0.7x | 0.4x | 0.5x | 1.63x |
| Capitalization / Revenue | 0.67x | 0.52x | 0.78x | 0.59x | 0.92x | 0.92x | 0.88x | 0.85x |
| EV / Revenue | 0.47x | 0.4x | 0.59x | 0.45x | 0.74x | 0.79x | 0.73x | 0.67x |
| EV / EBITDA | 3.46x | 3.92x | 6.2x | 3.38x | 6.28x | 5.71x | 5.04x | 4.54x |
| EV / EBIT | 5.55x | 8.16x | 15.5x | 5.77x | 9.46x | 8.91x | 6.93x | 6.22x |
| EV / FCF | 24x | -18.1x | 9.29x | 14.2x | 12.7x | 21.1x | 13.7x | 11.1x |
| FCF Yield | 4.17% | -5.51% | 10.8% | 7.02% | 7.89% | 4.75% | 7.31% | 9.02% |
| Dividend per Share 2 | 88 | 88 | 88 | 100 | 110 | 131.4 | 160 | 171.4 |
| Rate of return | 3.62% | 4.06% | 2.78% | 3.63% | 2.46% | 2.71% | 3.3% | 3.53% |
| EPS 2 | 232.1 | 167.8 | 76.66 | 212 | 264.5 | 347.4 | 428.9 | 456.8 |
| Distribution rate | 37.9% | 52.4% | 115% | 47.2% | 41.6% | 37.8% | 37.3% | 37.5% |
| Net sales 1 | 256,836 | 284,603 | 276,321 | 315,978 | 319,385 | 346,460 | 360,940 | 373,880 |
| EBITDA 1 | 34,679 | 28,686 | 26,530 | 41,925 | 37,875 | 47,667 | 52,233 | 55,400 |
| EBIT 1 | 21,584 | 13,796 | 10,628 | 24,562 | 25,156 | 30,540 | 37,980 | 40,440 |
| Net income 1 | 16,641 | 11,512 | 5,243 | 14,476 | 17,374 | 22,140 | 27,320 | 29,080 |
| Net Debt 1 | -51,310 | -35,470 | -52,116 | -45,166 | -55,447 | -45,900 | -54,900 | -66,300 |
| Reference price 2 | 2,431.00 | 2,165.00 | 3,165.00 | 2,756.00 | 4,480.00 | 4,855.00 | 4,855.00 | 4,855.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.54x | 0.82x | 5.98x | 2.6% | 2.09B | |
| 40.31x | 5.43x | 22.08x | 0.96% | 85.45B | |
| 34.2x | 5.16x | 22.07x | 1.87% | 44.43B | |
| 24.87x | 2.93x | 15.32x | 2.08% | 35.79B | |
| 15.73x | 1.63x | 9.13x | 2.64% | 34.67B | |
| 38.89x | 7x | 18.56x | 1.59% | 31.94B | |
| 14.79x | 1.41x | 8.72x | 2.16% | 26.18B | |
| 39.65x | 9.61x | 29.47x | 2.24% | 24.23B | |
| 29.26x | 3.05x | 12.33x | 1.56% | 20.72B | |
| 7.26x | 2.11x | 4.19x | 3.6% | 15.34B | |
| Average | 25.95x | 3.91x | 14.78x | 2.13% | 32.08B | |
| Weighted average by Cap. | 30.35x | 4.51x | 17.45x | 1.82% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7966 Stock
- Valuation LINTEC Corporation
Select your edition
All financial news and data tailored to specific country editions
