|
Delayed
Japan Exchange
12:00:00 22/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 5,210.00 JPY | -6.13% |
|
-2.43% | +17.87% |
| 18/09 | Japan's Nikkei climbs 1% as tech stocks track US rally ahead of BOJ | RE |
| 08/09 | Lintec Corporation Announces Resignation of Takanori Sano from Outside Director, Effective September 8, 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 | 3,63,516 | - | - |
| Change | - | -13.55% | 46.28% | -13.63% | 56.89% | 23.92% | - | - |
| Enterprise Value (EV) 1 | 1,19,883 | 1,12,528 | 1,64,382 | 1,41,822 | 2,37,910 | 3,03,650 | 2,97,016 | 2,83,616 |
| Change | - | -6.14% | 46.08% | -13.72% | 67.75% | 27.63% | -2.18% | -4.51% |
| P/E | 10.5x | 12.9x | 41.3x | 13x | 16.9x | 16.5x | 13.5x | 12.8x |
| PBR | 0.81x | 0.65x | 0.93x | 0.76x | 1.14x | 1.37x | 1.23x | 1.16x |
| PEG | - | -0.5x | -0.8x | 0x | 0.7x | 0.6x | 0.6x | 2.22x |
| Capitalization / Revenue | 0.67x | 0.52x | 0.78x | 0.59x | 0.92x | 1.07x | 1.04x | 1.01x |
| EV / Revenue | 0.47x | 0.4x | 0.59x | 0.45x | 0.74x | 0.89x | 0.85x | 0.79x |
| EV / EBITDA | 3.46x | 3.92x | 6.2x | 3.38x | 6.28x | 6.37x | 5.56x | 5.05x |
| EV / EBIT | 5.55x | 8.16x | 15.5x | 5.77x | 9.46x | 10x | 7.99x | 7.17x |
| EV / FCF | 24x | -18.1x | 9.29x | 14.2x | 12.7x | 20.9x | 13.7x | 11.6x |
| FCF Yield | 4.17% | -5.51% | 10.8% | 7.02% | 7.89% | 4.78% | 7.29% | 8.66% |
| Dividend per Share 2 | 88 | 88 | 88 | 100 | 110 | 128 | 155 | 165.8 |
| Rate of return | 3.62% | 4.06% | 2.78% | 3.63% | 2.46% | 2.31% | 2.79% | 2.99% |
| EPS 2 | 232.1 | 167.8 | 76.66 | 212 | 264.5 | 336.5 | 410 | 433.7 |
| Distribution rate | 37.9% | 52.4% | 115% | 47.2% | 41.6% | 38% | 37.8% | 38.2% |
| Net sales 1 | 2,56,836 | 2,84,603 | 2,76,321 | 3,15,978 | 3,19,385 | 3,39,500 | 3,50,560 | 3,60,460 |
| EBITDA 1 | 34,679 | 28,686 | 26,530 | 41,925 | 37,875 | 47,667 | 53,450 | 56,200 |
| EBIT 1 | 21,584 | 13,796 | 10,628 | 24,562 | 25,156 | 30,280 | 37,180 | 39,560 |
| Net income 1 | 16,641 | 11,512 | 5,243 | 14,476 | 17,374 | 22,000 | 26,780 | 28,500 |
| Net Debt 1 | -51,310 | -35,470 | -52,116 | -45,166 | -55,447 | -59,867 | -66,500 | -79,900 |
| Reference price 2 | 2,431.00 | 2,165.00 | 3,165.00 | 2,756.00 | 4,480.00 | 5,550.00 | 5,550.00 | 5,550.00 |
| Nbr of stocks (in thousands) | 70,421 | 68,359 | 68,404 | 67,848 | 65,481 | 65,498 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.49x | 0.89x | 6.37x | 2.31% | 229.98Cr | |
| 37.84x | 5.16x | 20.94x | 1.02% | 8.08TCr | |
| 34.08x | 5.18x | 22.06x | 1.87% | 4.43TCr | |
| 25.16x | 2.98x | 15.49x | 2.08% | 3.61TCr | |
| 15.28x | 1.59x | 8.8x | 2.74% | 3.36TCr | |
| 39.45x | 7.13x | 18.9x | 1.56% | 3.26TCr | |
| 14.43x | 1.38x | 8.56x | 2.21% | 2.57TCr | |
| 41.63x | 10.21x | 30.79x | 2.1% | 2.54TCr | |
| 25.18x | 2.72x | 11.06x | 1.79% | 1.81TCr | |
| 7.93x | 2.22x | 4.41x | 3.28% | 1.67TCr | |
| Average | 25.75x | 3.95x | 14.74x | 2.1% | 3.16TCr | |
| Weighted average by Cap. | 29.56x | 4.51x | 17.21x | 1.86% |
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
Select your edition
All financial news and data tailored to specific country editions
