Valuation: Integral Corporation

Market Cap 9.28TCr 57Cr 50Cr 46Cr 42Cr 80Cr 5.46TCr 81Cr 549.84Cr 214.82Cr 2.68TCr 212.81Cr 208.22Cr P/E 2024
8.54x
P/E 2025 19.3x
Enterprise Value 7.73TCr 47Cr 42Cr 39Cr 35Cr 67Cr 4.55TCr 68Cr 458.3Cr 179.05Cr 2.24TCr 177.38Cr 173.56Cr EV / Sales 2024
4.04x
EV / Sales 2025 7.11x
Free-Float
26.79%
Yield 2024
0.78%
Yield 2025 1.11%
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
12/11 Integral Corporation Provides Dividend Guidance for the Fiscal Year Ending December 31, 2025 CI
1 day-3.61%
1 week-1.66%
Current month-0.73%
1 month-5.09%
3 months-24.93%
6 months-22.91%
Current year-17.92%
1 week 2,725
Extreme 2725
2,854
1 month 2,688
Extreme 2688
2,999
Current year 2,688
Extreme 2688
4,050
1 year 2,688
Extreme 2688
4,395
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.($)
-3.61%-1.66%-20.90% - 57Cr
+1.78%-1.54%-5.61%+39.53% 16TCr
+0.17%-0.54%+38.58%+127.11% 16TCr
-0.75%+1.13%+58.96%+249.18% 11TCr
+1.22%-3.92%-4.21%+88.53% 9.53TCr
+1.43%-3.51%-24.19%+46.97% 7.41TCr
+0.65%+1.59%+67.06%+160.25% 5.09TCr
+1.69%+0.20%+2.28%+48.99% 4.68TCr
+3.14%+7.07%-35.32%+40.36% 3.69TCr
+1.44%-2.25%+40.20%+126.84% 3.3TCr
Average +0.72%-0.89%+11.69%+103.08% 7.7TCr
Weighted average by Cap. +0.95%-1.25%+16.87%+106.36%

Financials

2024 2025
Net sales 3.12TCr 19Cr 17Cr 16Cr 14Cr 27Cr 1.84TCr 27Cr 185.02Cr 72Cr 903.13Cr 72Cr 70Cr 1.36TCr 8.34Cr 7.32Cr 6.81Cr 6.25Cr 12Cr 802.96Cr 12Cr 81Cr 32Cr 394.76Cr 31Cr 31Cr
Net income 1.81TCr 11Cr 9.71Cr 9.03Cr 8.29Cr 16Cr 1.07TCr 16Cr 107.28Cr 42Cr 523.67Cr 42Cr 41Cr 607.7Cr 3.71Cr 3.26Cr 3.03Cr 2.78Cr 5.23Cr 357.51Cr 5.31Cr 36Cr 14Cr 175.76Cr 14Cr 14Cr
Net Debt -1.87TCr -11Cr -10Cr -9.34Cr -8.57Cr -16Cr -1.1TCr -16Cr -110.95Cr -43Cr -541.57Cr -43Cr -42Cr -1.54TCr -9.44Cr -8.29Cr -7.71Cr -7.07Cr -13Cr -908.91Cr -13Cr -92Cr -36Cr -446.85Cr -35Cr -35Cr
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
24/26/24 JP¥2,725.00 -3.61% 1,20,500
23/26/23 JP¥2,827.00 +1.25% 48,700
22/26/22 JP¥2,792.00 -1.41% 84,000
21/26/21 JP¥2,832.00 +2.20% 1,33,600
17/26/17 JP¥2,771.00 -2.15% 1,51,800
Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
BB

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. 5842 Stock