|
Market Closed -
Japan Exchange
12:00:00 04/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 5,400.00 JPY | +1.12% |
|
-2.17% | +22.17% |
| 01/09 | LINTEC Prices Secondary Share Offering | MT |
| 24/08 | LINTEC Corporation's Equity Buyback announced on August 20, 2026, has closed with 5,464,400 shares, representing 8.34% for ¥29,999.56 million. | 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 | 3,53,691 | - | - |
| Change | - | -13.55% | 46.28% | -13.63% | 56.89% | 20.57% | - | - |
| Enterprise Value (EV) 1 | 1,19,883 | 1,12,528 | 1,64,382 | 1,41,822 | 2,37,910 | 2,93,825 | 2,87,191 | 2,73,791 |
| Change | - | -6.14% | 46.08% | -13.72% | 67.75% | 23.5% | -2.26% | -4.67% |
| P/E | 10.5x | 12.9x | 41.3x | 13x | 16.9x | 16.1x | 13.3x | 12.6x |
| PBR | 0.81x | 0.65x | 0.93x | 0.76x | 1.14x | 1.33x | 1.2x | 1.13x |
| PEG | - | -0.5x | -0.8x | 0x | 0.7x | 0.6x | 0.6x | 2.17x |
| Capitalization / Revenue | 0.67x | 0.52x | 0.78x | 0.59x | 0.92x | 1.04x | 1.01x | 0.98x |
| EV / Revenue | 0.47x | 0.4x | 0.59x | 0.45x | 0.74x | 0.87x | 0.82x | 0.76x |
| EV / EBITDA | 3.46x | 3.92x | 6.2x | 3.38x | 6.28x | 6.16x | 5.37x | 4.87x |
| EV / EBIT | 5.55x | 8.16x | 15.5x | 5.77x | 9.46x | 9.76x | 7.83x | 7x |
| EV / FCF | 24x | -18.1x | 9.29x | 14.2x | 12.7x | 20.2x | 13.3x | 11.2x |
| FCF Yield | 4.17% | -5.51% | 10.8% | 7.02% | 7.89% | 4.94% | 7.54% | 8.97% |
| 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% | 2.36% | 2.85% | 3.05% |
| 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 | 5,400.00 | 5,400.00 | 5,400.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.12x | 0.87x | 6.16x | 2.36% | 226.64Cr | |
| 14.88x | 1.55x | 8.65x | 2.8% | 3.42TCr | |
| 13.44x | 1.31x | 7.11x | 1.8% | 289.86Cr | |
| 13.25x | 1.44x | 7.32x | - | 131.86Cr | |
| 19.23x | - | - | - | 88Cr | |
| Average | 15.38x | 1.29x | 7.31x | 2.32% | 831.75Cr | |
| Weighted average by Cap. | 14.89x | 1.49x | 8.36x | 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
Select your edition
All financial news and data tailored to specific country editions
