Company Valuation: Inter Action Corporation

Data adjusted to current consolidation scope
Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 23,508 15,400 16,034 13,221 21,853 18,049 - -
Change - -34.49% 4.11% -17.54% 65.3% -17.41% - -
Enterprise Value (EV) 17,559 9,400 10,515 4,888 13,878 18,049 18,049 18,049
Change - -46.47% 11.86% -53.52% 183.95% 30.05% 0% 0%
P/E 31.1x 15.8x 14.1x 13.5x 41.7x 17.2x 15.7x 13.4x
PBR 2.52x 1.52x 1.45x 1.12x 2.02x - - -
PEG - 0.5x 0.9x -1x -1x 0x 1.62x 0.8x
Capitalization / Revenue 3.91x 2.25x 2.07x 1.98x 4.53x 2.5x 2.41x 2.2x
EV / Revenue 0x 0x 0x 0x 0x 2.5x 2.41x 2.2x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 11.3x 10.6x 9.02x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 20 25 35 43 44 55 55 55
Rate of return 0.92% 1.76% 2.38% 3.57% 2.04% 3.09% 3.09% 3.09%
EPS 2 69.58 90.12 104.2 89.45 51.64 103.4 113.4 133.1
Distribution rate 28.7% 27.7% 33.6% 48.1% 85.2% 53.2% 48.5% 41.3%
Net sales 1 6,017 6,857 7,755 6,668 4,822 7,212 7,500 8,200
EBITDA 1,330 1,629 - - - - - -
EBIT 1 1,130 1,449 1,578 1,418 702.6 1,599 1,700 2,000
Net income 1 761.1 981.1 1,133 979 530.3 1,049 1,150 1,350
Net Debt -5,949 -6,000 -5,519 -8,333 -7,975 - - -
Reference price 2 2,164.00 1,421.00 1,472.00 1,205.00 2,154.00 1,779.00 1,779.00 1,779.00
Nbr of stocks (in thousands) 10,863 10,837 10,892 10,971 10,145 10,145 - -
Announcement Date 12/07/22 12/07/23 12/07/24 11/07/25 13/07/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.19x13.42x27.83x0.52% 240B
34.48x12.88x25.03x0.27% 147B
42.98x11.44x32.26x0.14% 59.65B
46.61x18.59x36.52x1.51% 34B
89.67x25.15x77.14x0.13% 26.7B
58.37x3.19x15.55x0.13% 13.86B
78.87x41.65x90.11x0.37% 11.94B
33.54x9.04x17.66x1.63% 12.19B
57.97x3.5x18.85x0.26% 9.22B
Average 52.96x 15.43x 37.88x 0.55% 61.7B
Weighted average by Cap. 40.59x 14.03x 31.13x 0.46%

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

  1. Stock Market
  2. Stocks
  3. 7725 Stock
  4. IACYF Stock
  5. Valuation Inter Action Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!