|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,560.00 JPY | +0.61% |
|
-10.26% | +48.42% |
| 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 |
Company Valuation: LINTEC Corporation
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 | 4,29,670 | - | - |
| Change | - | -13.55% | 46.28% | -13.63% | 56.89% | 46.47% | - | - |
| Enterprise Value (EV) 1 | 1,19,883 | 1,12,528 | 1,64,382 | 1,41,822 | 2,37,910 | 3,75,370 | 3,64,170 | 3,50,970 |
| Change | - | -6.14% | 46.08% | -13.72% | 67.75% | 57.78% | -2.98% | -3.62% |
| P/E | 10.5x | 12.9x | 41.3x | 13x | 16.9x | 19.9x | 16.3x | 15.4x |
| PBR | 0.81x | 0.65x | 0.93x | 0.76x | 1.14x | 1.56x | 1.46x | 1.37x |
| PEG | - | -0.5x | -0.8x | 0x | 0.7x | 0.8x | 0.7x | 2.63x |
| Capitalization / Revenue | 0.67x | 0.52x | 0.78x | 0.59x | 0.92x | 1.27x | 1.23x | 1.19x |
| EV / Revenue | 0.47x | 0.4x | 0.59x | 0.45x | 0.74x | 1.11x | 1.04x | 0.98x |
| EV / EBITDA | 3.46x | 3.92x | 6.2x | 3.38x | 6.28x | 7.65x | 6.85x | 6.26x |
| EV / EBIT | 5.55x | 8.16x | 15.5x | 5.77x | 9.46x | 12.6x | 9.95x | 8.99x |
| EV / FCF | 24x | -18.1x | 9.29x | 14.2x | 12.7x | 29.3x | 17.2x | 14.5x |
| FCF Yield | 4.17% | -5.51% | 10.8% | 7.02% | 7.89% | 3.42% | 5.81% | 6.9% |
| 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% | 1.91% | 2.33% | 2.49% |
| 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 | 49,100 | 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 | -54,300 | -65,500 | -78,700 |
| Reference price 2 | 2,431.00 | 2,165.00 | 3,165.00 | 2,756.00 | 4,480.00 | 6,560.00 | 6,560.00 | 6,560.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.91x | 1.11x | 7.65x | 1.91% | 266.01Cr | |
| 14.34x | 1.46x | 8.16x | 2.85% | 3.32TCr | |
| 13.94x | 1.34x | 7.27x | 1.73% | 300.73Cr | |
| 26.42x | - | - | - | 119.88Cr | |
| Average | 18.65x | 1.30x | 7.69x | 2.16% | 1TCr | |
| Weighted average by Cap. | 15.04x | 1.43x | 8.05x | 2.7% |
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
- Valuation LINTEC Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
