|
Market Closed -
Japan Exchange
02:30:00 2026-09-02 EDT
|
5-day change | 1st Jan Change | ||
| 5,350.00 JPY | -2.73% |
|
-4.12% | +21.04% |
| 09-01 | LINTEC Prices Secondary Share Offering | MT |
| 08-24 | LINTEC Corporation's Equity Buyback announced on August 20, 2026, has closed with 5,464,400 shares, representing 8.34% for ¥29,999.56 million. | 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 | 360,241 | - | - |
| Change | - | -13.55% | 46.28% | -13.63% | 56.89% | 22.8% | - | - |
| Enterprise Value (EV) 1 | 119,883 | 112,528 | 164,382 | 141,822 | 237,910 | 300,375 | 293,741 | 280,341 |
| Change | - | -6.14% | 46.08% | -13.72% | 67.75% | 26.26% | -2.21% | -4.56% |
| P/E | 10.5x | 12.9x | 41.3x | 13x | 16.9x | 16.4x | 13.6x | 12.8x |
| PBR | 0.81x | 0.65x | 0.93x | 0.76x | 1.14x | 1.36x | 1.22x | 1.15x |
| PEG | - | -0.5x | -0.8x | 0x | 0.7x | 0.6x | 0.6x | 2.2x |
| Capitalization / Revenue | 0.67x | 0.52x | 0.78x | 0.59x | 0.92x | 1.06x | 1.03x | 1x |
| EV / Revenue | 0.47x | 0.4x | 0.59x | 0.45x | 0.74x | 0.89x | 0.84x | 0.78x |
| EV / EBITDA | 3.46x | 3.92x | 6.2x | 3.38x | 6.28x | 6.3x | 5.5x | 4.99x |
| EV / EBIT | 5.55x | 8.16x | 15.5x | 5.77x | 9.46x | 9.97x | 8x | 7.17x |
| EV / FCF | 24x | -18.1x | 9.29x | 14.2x | 12.7x | 20.7x | 13.6x | 11.4x |
| FCF Yield | 4.17% | -5.51% | 10.8% | 7.02% | 7.89% | 4.84% | 7.37% | 8.76% |
| 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% | 2.32% | 2.8% | 3% |
| 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 | 5,500.00 | 5,500.00 | 5,500.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.42x | 0.89x | 6.3x | 2.32% | 2.25B | |
| 14.8x | 1.55x | 8.64x | 2.81% | 34.09B | |
| 13.42x | 1.31x | 7.1x | 1.8% | 2.89B | |
| 13.4x | 1.46x | 7.42x | - | 1.33B | |
| 19.16x | - | - | - | 877M | |
| Average | 15.44x | 1.30x | 7.37x | 2.31% | 8.29B | |
| Weighted average by Cap. | 14.84x | 1.49x | 8.36x | 2.71% |
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
