Valuation LINTEC Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 02:19:04 19/02/2025 HKT			5-day change	1st Jan Change
19.50 ^USD	+21.88%		-.--%	-

05-21	Lintec Corporation Establishes Lintec Tsukuba Innovative Creation Center	CI
05-08	LINTEC Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

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	429,670	-	-
Change	-	-13.55%	46.28%	-13.63%	56.89%	46.47%	-	-
Enterprise Value (EV) ¹	119,883	112,528	164,382	141,822	237,910	375,370	364,170	350,970
Change	-	-6.14%	46.08%	-13.72%	67.75%	57.78%	-2.98%	-3.62%
P/E	10.5x	12.9x	41.3x	13x	16.9x	19.9x	16.3x	15.4x
PBR	0.81x	0.65x	0.93x	0.76x	1.14x	1.56x	1.46x	1.37x
PEG	-	-0.5x	-0.8x	0x	0.7x	0.8x	0.7x	2.63x
Capitalization / Revenue	0.67x	0.52x	0.78x	0.59x	0.92x	1.27x	1.23x	1.19x
EV / Revenue	0.47x	0.4x	0.59x	0.45x	0.74x	1.11x	1.04x	0.98x
EV / EBITDA	3.46x	3.92x	6.2x	3.38x	6.28x	7.65x	6.85x	6.26x
EV / EBIT	5.55x	8.16x	15.5x	5.77x	9.46x	12.6x	9.95x	8.99x
EV / FCF	24x	-18.1x	9.29x	14.2x	12.7x	29.3x	17.2x	14.5x
FCF Yield	4.17%	-5.51%	10.8%	7.02%	7.89%	3.42%	5.81%	6.9%
Dividend per Share ²	88	88	88	100	110	125	152.8	163.5
Rate of return	3.62%	4.06%	2.78%	3.63%	2.46%	1.91%	2.33%	2.49%
EPS ²	232.1	167.8	76.66	212	264.5	329.5	403.1	426.7
Distribution rate	37.9%	52.4%	115%	47.2%	41.6%	37.9%	37.9%	38.3%
Net sales ¹	256,836	284,603	276,321	315,978	319,385	338,540	349,560	359,620
EBITDA ¹	34,679	28,686	26,530	41,925	37,875	49,100	53,200	56,050
EBIT ¹	21,584	13,796	10,628	24,562	25,156	29,900	36,600	39,040
Net income ¹	16,641	11,512	5,243	14,476	17,374	21,540	26,320	28,040
Net Debt ¹	-51,310	-35,470	-52,116	-45,166	-55,447	-54,300	-65,500	-78,700
Reference price ²	2,431.00	2,165.00	3,165.00	2,756.00	4,480.00	6,560.00	6,560.00	6,560.00
Nbr of stocks (in thousands)	70,421	68,359	68,404	67,848	65,481	65,499	-	-
Announcement Date	9/5/22	8/5/23	8/5/24	8/5/25	8/5/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HENKEL AG & CO. KGAA	14.34x	1.46x	8.16x	2.85%	33.23B
H.B. FULLER COMPANY	13.94x	1.34x	7.27x	1.73%	3.01B
NAN PAO RESINS CHEMICAL CO., LTD.	14.43x	1.48x	7.41x	-	1.28B
Average	14.24x	1.43x	7.61x	2.29%	12.51B
Weighted average by Cap.	14.32x	1.45x	8.06x	2.76%