Valuation LINTEC Corporation

Stocks

Delayed Japan Exchange 12:00:00 13/08/2026 pm IST			5-day change	1st Jan Change
6,130.00 ^JPY	+0.49%		-4.67%	+38.69%

06/08	LINTEC Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
21/05	Lintec Corporation Establishes Lintec Tsukuba Innovative Creation Center	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	3,99,540	-	-
Change	-	-13.55%	46.28%	-13.63%	56.89%	36.2%	-	-
Enterprise Value (EV) ¹	1,19,883	1,12,528	1,64,382	1,41,822	2,37,910	3,39,674	3,33,040	3,19,640
Change	-	-6.14%	46.08%	-13.72%	67.75%	42.77%	-1.95%	-4.02%
P/E	10.5x	12.9x	41.3x	13x	16.9x	18.2x	15.1x	14.2x
PBR	0.81x	0.65x	0.93x	0.76x	1.14x	1.51x	1.36x	1.27x
PEG	-	-0.5x	-0.8x	0x	0.7x	0.7x	0.7x	2.44x
Capitalization / Revenue	0.67x	0.52x	0.78x	0.59x	0.92x	1.18x	1.14x	1.11x
EV / Revenue	0.47x	0.4x	0.59x	0.45x	0.74x	1x	0.95x	0.89x
EV / EBITDA	3.46x	3.92x	6.2x	3.38x	6.28x	7.13x	6.23x	5.69x
EV / EBIT	5.55x	8.16x	15.5x	5.77x	9.46x	11.3x	9.07x	8.17x
EV / FCF	24x	-18.1x	9.29x	14.2x	12.7x	23.4x	15.4x	13x
FCF Yield	4.17%	-5.51%	10.8%	7.02%	7.89%	4.28%	6.5%	7.68%
Dividend per Share ²	88	88	88	100	110	127.5	154	164.8
Rate of return	3.62%	4.06%	2.78%	3.63%	2.46%	2.09%	2.52%	2.7%
EPS ²	232.1	167.8	76.66	212	264.5	335	405.2	428.8
Distribution rate	37.9%	52.4%	115%	47.2%	41.6%	38.1%	38%	38.4%
Net sales ¹	2,56,836	2,84,603	2,76,321	3,15,978	3,19,385	3,38,600	3,49,460	3,59,520
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	30,120	36,700	39,100
Net income ¹	16,641	11,512	5,243	14,476	17,374	21,900	26,460	28,180
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	6,100.00	6,100.00	6,100.00
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

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.($)
LINTEC CORPORATION	18.21x	1x	7.13x	2.09%	250.9Cr
HENKEL AG & CO. KGAA	14.99x	1.59x	8.85x	2.75%	3.45TCr
H.B. FULLER COMPANY	15x	1.4x	7.61x	1.61%	323.64Cr
NAN PAO RESINS CHEMICAL CO., LTD.	14.6x	1.5x	7.51x	-	128.43Cr
HUBEI HUITIAN NEW MATERIALS CO., LTD.	19.26x	-	-	-	88Cr
Average	16.41x	1.37x	7.77x	2.15%	848.25Cr
Weighted average by Cap.	15.26x	1.54x	8.60x	2.62%