Valuation Altech Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 10/09/2026 BST			5-day change	1st Jan Change
849.00 ^JPY	0.00%		-1.85%	-5.91%

08-06	Altech Corporation Announces Dividend for the Second Quarter End of Fiscal Year Ending December 31, 2026, Payable on September 11, 2026	CI
08-06	Altech Corporation Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	39,016	42,270	52,897	51,420	53,105	49,991	-	-
Change	-	8.34%	25.14%	-2.79%	3.28%	-5.86%	-	-
Enterprise Value (EV)	29,924	31,893	41,712	38,297	39,197	49,991	49,991	49,991
Change	-	6.58%	30.79%	-8.19%	2.35%	27.54%	0%	0%
P/E	12.6x	12.4x	14.4x	14x	13.4x	13.2x	12.7x	12.2x
PBR	2.67x	2.69x	3.14x	2.75x	2.61x	-	-	-
PEG	-	1x	1.56x	-199.42x	1.4x	-2.9x	3.15x	3.27x
Capitalization / Revenue	0.99x	0.97x	1.14x	1.03x	1.01x	0.91x	0.87x	0.83x
EV / Revenue	0x	0x	0x	0x	0x	0.91x	0.87x	0.83x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.09x	8.77x	8.47x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	25.33	28.33	34.33	31	36	36	36.66	37.33
Rate of return	4%	4.05%	3.87%	3.59%	3.99%	4.24%	4.32%	4.4%
EPS ²	50.33	56.49	61.72	61.68	67.57	64.5	67.1	69.6
Distribution rate	50.3%	50.2%	55.6%	50.3%	53.3%	55.8%	54.6%	53.6%
Net sales ¹	39,261	43,647	46,216	49,859	52,650	55,000	57,500	60,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,875	4,649	4,982	5,160	5,397	5,500	5,700	5,900
Net income ¹	3,095	3,416	3,696	3,677	3,981	3,800	3,950	4,100
Net Debt	-9,092	-10,377	-11,185	-13,123	-13,908	-	-	-
Reference price ²	633.67	699.33	887.33	862.33	902.33	849.00	849.00	849.00
Nbr of stocks (in thousands)	61,572	60,443	59,614	59,629	58,853	58,882	-	-
Announcement Date	09/02/22	09/02/23	13/02/24	13/02/25	12/02/26	-	-	-

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.($)
ALTECH CORPORATION	13.16x	-	-	4.24%	326M
PAYCHEX, INC.	20.46x	6.41x	13.52x	4.23%	40.85B
TRINET GROUP, INC.	21.04x	0.72x	8.14x	1.71%	3.06B
MEITEC GROUP HOLDINGS INC.	17.7x	1.41x	9.38x	5.63%	1.64B
SMS CO., LTD.	31.98x	2.76x	18.34x	1.2%	1.35B
OPEN UP GROUP INC.	13.22x	0.87x	7.6x	4.42%	1.06B
SMARTGROUP CORPORATION LTD	16.6x	3.98x	9.5x	4.59%	1.03B
UT GROUP CO.,LTD.	17.13x	0.63x	8.19x	5.32%	819M
BARRETT BUSINESS SERVICES, INC.	26.66x	-	-	0.98%	788M
Average	19.77x	2.40x	10.67x	3.59%	5.66B
Weighted average by Cap.	20.48x	5.53x	12.89x	4.02%