|
Market Closed -
OTC Markets
02:19:04 19/02/2025 HKT
|
5-day change | 1st Jan Change | ||
| 19.50 USD | +21.88% |
|
-.--% | - |
| 09-18 | 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 | 381,201 | - | - |
| Change | - | -13.55% | 46.28% | -13.63% | 56.89% | 29.94% | - | - |
| Enterprise Value (EV) 1 | 119,883 | 112,528 | 164,382 | 141,822 | 237,910 | 321,334 | 314,701 | 301,301 |
| Change | - | -6.14% | 46.08% | -13.72% | 67.75% | 35.07% | -2.06% | -4.26% |
| P/E | 10.5x | 12.9x | 41.3x | 13x | 16.9x | 17.3x | 14.2x | 13.4x |
| PBR | 0.81x | 0.65x | 0.93x | 0.76x | 1.14x | 1.44x | 1.29x | 1.21x |
| PEG | - | -0.5x | -0.8x | 0x | 0.7x | 0.6x | 0.6x | 2.32x |
| Capitalization / Revenue | 0.67x | 0.52x | 0.78x | 0.59x | 0.92x | 1.12x | 1.09x | 1.06x |
| EV / Revenue | 0.47x | 0.4x | 0.59x | 0.45x | 0.74x | 0.95x | 0.9x | 0.84x |
| EV / EBITDA | 3.46x | 3.92x | 6.2x | 3.38x | 6.28x | 6.74x | 5.89x | 5.36x |
| EV / EBIT | 5.55x | 8.16x | 15.5x | 5.77x | 9.46x | 10.6x | 8.46x | 7.62x |
| EV / FCF | 24x | -18.1x | 9.29x | 14.2x | 12.7x | 22.1x | 14.5x | 12.3x |
| FCF Yield | 4.17% | -5.51% | 10.8% | 7.02% | 7.89% | 4.52% | 6.88% | 8.15% |
| Dividend per Share 2 | 88 | 88 | 88 | 100 | 110 | 128 | 155 | 165.8 |
| Rate of return | 3.62% | 4.06% | 2.78% | 3.63% | 2.46% | 2.2% | 2.66% | 2.85% |
| EPS 2 | 232.1 | 167.8 | 76.66 | 212 | 264.5 | 336.5 | 410 | 433.7 |
| Distribution rate | 37.9% | 52.4% | 115% | 47.2% | 41.6% | 38% | 37.8% | 38.2% |
| Net sales 1 | 256,836 | 284,603 | 276,321 | 315,978 | 319,385 | 339,500 | 350,560 | 360,460 |
| 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 | 30,280 | 37,180 | 39,560 |
| Net income 1 | 16,641 | 11,512 | 5,243 | 14,476 | 17,374 | 22,000 | 26,780 | 28,500 |
| 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 | 5,820.00 | 5,820.00 | 5,820.00 |
| Nbr of stocks (in thousands) | 70,421 | 68,359 | 68,404 | 67,848 | 65,481 | 65,498 | - | - |
| Announcement Date | 9/5/22 | 8/5/23 | 8/5/24 | 8/5/25 | 8/5/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.51x | 1.52x | 8.47x | 2.88% | 32.54B | |
| 11.8x | 1.25x | 6.81x | 1.96% | 2.66B | |
| 17.3x | 0.95x | 6.74x | 2.2% | 2.42B | |
| 13.16x | 1.43x | 7.26x | - | 1.3B | |
| Average | 14.19x | 1.29x | 7.32x | 2.35% | 9.73B | |
| Weighted average by Cap. | 14.45x | 1.46x | 8.21x | 2.77% |
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
- LNTEF Stock
- Valuation LINTEC Corporation
Select your edition
All financial news and data tailored to specific country editions
