Valuation: Integral Corporation

Market Cap 10TCr 64Cr 56Cr 53Cr 48Cr 90Cr 6.19TCr 91Cr 626.05Cr 242.29Cr 3.14TCr 242.41Cr 237.03Cr P/E 2024
8.54x
P/E 2025 19.3x
Enterprise Value 8.47TCr 55Cr 47Cr 45Cr 40Cr 76Cr 5.23TCr 77Cr 529.44Cr 204.9Cr 2.66TCr 205Cr 200.45Cr EV / Sales 2024
4.04x
EV / Sales 2025 7.11x
Free-Float
26.79%
Yield 2024
0.78%
Yield 2025 1.11%
13/08 Oliver Corporation has filed an IPO. CI
21/07 Integral Corporation Approves Interim Dividend for Fiscal Year Ending December 31, 2026, Effective Date Is August 20, 2026 CI
29/05 Integral Corporation acquired an unknown majority stake in At Home Holding Co., Ltd. from The Matsumura family. CI
11/05 Integral Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026 CI
23/03 Brother Industries, Ltd. completed the acquisition of Mutoh Holdings Co., Ltd. from a group of shareholders. CI
19/03 Integral Corporation acquired an unknown minority stake in Yasojima Proceed Co., Ltd. CI
17/03 Roodhalsgans 1 Co., Ltd. completed the acquisition of an unknown minority stake in M&I Co., Ltd. from Integral 3 Limited Partnership and Innovation Alpha L.P managed by Integral Corporation. CI
09/03 Y's Table Corporation signed an agreement to acquire Yamanoue Hotel, K.K. from TCS-2 Fund L.P. managed by Integral Corporation and others for approximately ¥290 million. CI
10/02 Integral Co., Ltd. Provides Cash Dividend Guidance for the Second Quarter of Fiscal Year Ending December 31, 2026 CI
10/02 Integral Corporation Announces Cash Dividend for the Fiscal Year Ended December 31, 2025, Payable on March 25, 2026; Provides Dividend Guidance for the Fiscal Year Ending December 31, 2026 CI
04/02 Brother Industries, Ltd. proposed to acquire Mutoh Holdings Co., Ltd. from a group of shareholders for ¥35 billion. CI
23/01 Ogiwara Corporation cancelled the acquisition of an unknown stake in Mamezou K2TOP Holdings Corporation from Integral 3 Limited Partnership and Innovation Alpha L.P managed by Integral Corporation. CI
20/12 Certain Common Stock of Primo Global Holdings Co., Ltd. are subject to a Lock-Up Agreement Ending on 20-DEC-2025. CI
1 day-0.81%
1 week-3.29%
Current month-0.57%
1 month-2.97%
3 months-0.84%
6 months-10.64%
Current year-11.45%
1 week 2,920
Extreme 2920
3,020
1 month 2,891
Extreme 2891
3,245
Current year 2,686
Extreme 2686
4,050
1 year 2,686
Extreme 2686
4,125
3 years 1,622
Extreme 1622
5,280
5 years 1,622
Extreme 1622
5,280
10 years 1,622
Extreme 1622
5,280
Manager TitleAgeSince
Chief Executive Officer 65 12/01/2006
Director of Finance/CFO - 01/04/2014
Chief Tech/Sci/R&D Officer - 01/12/2014
Director TitleAgeSince
Director/Board Member 65 12/01/2006
Director/Board Member 68 01/09/2007
Director/Board Member 52 01/12/2007
Change 5-day change 1-year change 3-year change Capi.($)
-0.81%-3.29%-20.65% - 65Cr
-3.39%-5.64%+29.36%+78.43% 16TCr
-0.65%-5.67%-5.76%+49.78% 17TCr
-1.90%-6.17%+45.26%+237.56% 11TCr
-1.20%-7.27%-17.39%+58.86% 8.39TCr
-1.70%-8.87%-18.58%+31.69% 7.45TCr
-1.61%-4.70%+64.65%+155.74% 5.17TCr
+0.14%-0.22%+12.53%+59.90% 4.93TCr
-1.22%-6.85%-31.77%+26.97% 3.55TCr
-1.63%-4.23%+38.11%+143.32% 3.32TCr
Average -0.96%-3.68%+9.57%+93.58% 7.63TCr
Weighted average by Cap. -0.98%-4.02%+12.97%+92.31%

Financials

2024 2025
Net sales 3.12TCr 20Cr 17Cr 16Cr 15Cr 28Cr 1.93TCr 28Cr 195.26Cr 76Cr 979.33Cr 76Cr 74Cr 1.36TCr 8.79Cr 7.62Cr 7.2Cr 6.53Cr 12Cr 843.24Cr 12Cr 85Cr 33Cr 428.07Cr 33Cr 32Cr
Net income 1.81TCr 12Cr 10Cr 9.55Cr 8.66Cr 16Cr 1.12TCr 16Cr 113.22Cr 44Cr 567.85Cr 44Cr 43Cr 607.7Cr 3.91Cr 3.39Cr 3.2Cr 2.91Cr 5.45Cr 375.44Cr 5.49Cr 38Cr 15Cr 190.59Cr 15Cr 14Cr
Net Debt -1.87TCr -12Cr -10Cr -9.87Cr -8.96Cr -17Cr -1.16TCr -17Cr -117.09Cr -45Cr -587.26Cr -45Cr -44Cr -1.54TCr -9.95Cr -8.63Cr -8.15Cr -7.39Cr -14Cr -954.5Cr -14Cr -97Cr -37Cr -484.55Cr -37Cr -37Cr
Logo Integral Corporation
Integral Corp is a Japan-based company mainly engaged in the private equity (PE) investment fund business. It forms and manages funds with the aim of investing primarily in unlisted companies. As a general partner (GP), it manages PE investment funds, earning management fees and providing management support to investee companies. It aims to expand profit opportunities by making principal investments in addition to investments through PE investment funds under certain rules. In addition to PE investments, it also invests in other asset classes such as real estate, growth and infrastructure as part of its medium- to long-term growth strategy.
Employees
98
Date Price Change Volume
15/26/15 JP¥2,940.00 -0.81% 85,000
14/26/14 JP¥2,964.00 +0.20% 57,000
11/26/11 JP¥2,958.00 -1.20% 59,200
10/26/10 JP¥2,994.00 +0.77% 46,900
09/26/09 JP¥2,971.00 -2.11% 77,300
Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
BB

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 5842 Stock
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!