Valuation LINTEC Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:49:04 18/02/2025 pm IST			5-day change	1st Jan Change
19.50 ^USD	+21.88%		-.--%	-

21/05	Lintec Corporation Establishes Lintec Tsukuba Innovative Creation Center	CI
08/05	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	1,71,193	1,47,998	2,16,498	1,86,988	2,93,357	4,21,156	-	-
Change	-	-13.55%	46.28%	-13.63%	56.89%	43.56%	-	-
Enterprise Value (EV) ¹	1,19,883	1,12,528	1,64,382	1,41,822	2,37,910	3,64,856	3,55,656	3,42,456
Change	-	-6.14%	46.08%	-13.72%	67.75%	53.36%	-2.52%	-3.71%
P/E	10.5x	12.9x	41.3x	13x	16.9x	19.5x	16x	15.1x
PBR	0.81x	0.65x	0.93x	0.76x	1.14x	1.58x	1.43x	1.34x
PEG	-	-0.5x	-0.8x	0x	0.7x	0.8x	0.7x	2.58x
Capitalization / Revenue	0.67x	0.52x	0.78x	0.59x	0.92x	1.24x	1.2x	1.17x
EV / Revenue	0.47x	0.4x	0.59x	0.45x	0.74x	1.08x	1.02x	0.95x
EV / EBITDA	3.46x	3.92x	6.2x	3.38x	6.28x	7.36x	6.69x	6.11x
EV / EBIT	5.55x	8.16x	15.5x	5.77x	9.46x	12.2x	9.72x	8.77x
EV / FCF	24x	-18.1x	9.29x	14.2x	12.7x	28.4x	16.8x	14.2x
FCF Yield	4.17%	-5.51%	10.8%	7.02%	7.89%	3.52%	5.95%	7.07%
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%	1.94%	2.38%	2.54%
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	2,56,836	2,84,603	2,76,321	3,15,978	3,19,385	3,38,540	3,49,560	3,59,620
EBITDA ¹	34,679	28,686	26,530	41,925	37,875	49,600	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	-56,300	-65,500	-78,700
Reference price ²	2,431.00	2,165.00	3,165.00	2,756.00	4,480.00	6,430.00	6,430.00	6,430.00
Nbr of stocks (in thousands)	70,421	68,359	68,404	67,848	65,481	65,499	-	-
Announcement Date	09/05/22	08/05/23	08/05/24	08/05/25	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.($)
HENKEL AG & CO. KGAA	15.35x	1.5x	8.31x	2.68%	3.56TCr
H.B. FULLER COMPANY	14.75x	1.38x	7.53x	1.64%	318.26Cr
LINTEC CORPORATION	19.52x	1.08x	7.36x	1.94%	265.86Cr
NAN PAO RESINS CHEMICAL CO., LTD.	13.6x	1.39x	6.92x	-	119.52Cr
Average	15.80x	1.34x	7.53x	2.09%	1.07TCr
Weighted average by Cap.	15.52x	1.46x	8.15x	2.56%