Valuation Intramart Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 02/10/2026 pm IST			5-day change	1st Jan Change
3,865.00 ^JPY	-0.39%		-1.28%	+4.04%

12/02	Estsoft Signs Mou with Ntt and Nihon Kotsu to Deploy Ai Human Services in Japanese Taxis	CI
28/01	IGrafx and Ntt Data Intramart Announce Strategic Collaboration to Advance Autonomous Operations	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	9,447	8,507	9,083	12,779	14,069	18,788	-	-
Change	-	-9.95%	6.77%	40.69%	10.1%	33.54%	-	-
Enterprise Value (EV)	5,562	5,193	6,589	10,260	11,733	18,788	18,788	18,788
Change	-	-6.63%	26.87%	55.72%	14.36%	60.12%	0%	0%
P/E	17.2x	21.3x	25.9x	37.4x	15.4x	16.4x	13.4x	10.4x
PBR	2.1x	1.8x	1.85x	2.5x	2.39x	2.82x	2.48x	2.15x
PEG	-	-0.8x	-2.1x	-13.63x	0x	0.6x	0.6x	0.4x
Capitalization / Revenue	1.23x	1.07x	0.98x	1.08x	0.96x	1.24x	1.14x	1.04x
EV / Revenue	0x	0x	0x	0x	0x	1.24x	1.14x	1.04x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	11.1x	8.95x	6.96x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	35	35	35	35	66	75	100	130
Rate of return	1.79%	1.99%	1.87%	1.33%	2.29%	1.94%	2.59%	3.36%
EPS ²	113.5	82.45	72.17	70.19	187.8	236.1	288	370.3
Distribution rate	30.8%	42.4%	48.5%	49.9%	35.1%	31.8%	34.7%	35.1%
Net sales ¹	7,653	7,966	9,257	11,829	14,656	15,200	16,500	18,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	843	810	376	551	1,381	1,700	2,100	2,700
Net income ¹	550	399	350	341	914	1,150	1,400	1,800
Net Debt	-3,885	-3,314	-2,494	-2,519	-2,336	-	-	-
Reference price ²	1,950.00	1,756.00	1,871.00	2,626.00	2,888.00	3,865.00	3,865.00	3,865.00
Nbr of stocks (in thousands)	4,845	4,845	4,855	4,866	4,872	4,861	-	-
Announcement Date	27/04/22	26/04/23	10/05/24	09/05/25	08/05/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTRAMART CORPORATION	16.37x	-	-	1.94%	12Cr
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,84300Cr
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	45TCr
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	43TCr
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	33TCr
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	28TCr
SAP SE	26.03x	5.22x	16.46x	1.46%	24TCr
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	14TCr
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	13TCr
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	9.95TCr
Average	380.87x	20.93x	54.84x	0.56%	59.45TCr
Weighted average by Cap.	180.55x	15.31x	31.85x	0.65%