Valuation LINTEC Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 18:19:04 18/02/2025 GMT			5-day change	1st Jan Change
19.50 ^USD	+21.88%		-.--%	-

05-21	Lintec Corporation Establishes Lintec Tsukuba Innovative Creation Center	CI
05-08	LINTEC Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	171,193	147,998	216,498	186,988	293,357	478,669	-	-
Change	-	-13.55%	46.28%	-13.63%	56.89%	63.17%	-	-
Enterprise Value (EV) ¹	119,883	112,528	164,382	141,822	237,910	424,369	413,169	399,969
Change	-	-6.14%	46.08%	-13.72%	67.75%	78.37%	-2.64%	-3.19%
P/E	10.5x	12.9x	41.3x	13x	16.9x	22.4x	18.2x	16.9x
PBR	0.81x	0.65x	0.93x	0.76x	1.14x	1.74x	1.63x	1.53x
PEG	-	-0.5x	-0.8x	0x	0.7x	1x	0.8x	2.19x
Capitalization / Revenue	0.67x	0.52x	0.78x	0.59x	0.92x	1.43x	1.38x	1.35x
EV / Revenue	0.47x	0.4x	0.59x	0.45x	0.74x	1.27x	1.19x	1.12x
EV / EBITDA	3.46x	3.92x	6.2x	3.38x	6.28x	8.64x	7.77x	7.14x
EV / EBIT	5.55x	8.16x	15.5x	5.77x	9.46x	14.3x	11.3x	10.2x
EV / FCF	24x	-18.1x	9.29x	14.2x	12.7x	33.1x	19.5x	16.5x
FCF Yield	4.17%	-5.51%	10.8%	7.02%	7.89%	3.02%	5.12%	6.05%
Dividend per Share ²	88	88	88	100	110	124	152.5	166.7
Rate of return	3.62%	4.06%	2.78%	3.63%	2.46%	1.7%	2.09%	2.28%
EPS ²	232.1	167.8	76.66	212	264.5	326.7	401.6	432.5
Distribution rate	37.9%	52.4%	115%	47.2%	41.6%	38%	38%	38.5%
Net sales ¹	256,836	284,603	276,321	315,978	319,385	334,200	346,740	355,750
EBITDA ¹	34,679	28,686	26,530	41,925	37,875	49,100	53,200	56,050
EBIT ¹	21,584	13,796	10,628	24,562	25,156	29,660	36,460	39,375
Net income ¹	16,641	11,512	5,243	14,476	17,374	21,360	26,220	28,450
Net Debt ¹	-51,310	-35,470	-52,116	-45,166	-55,447	-54,300	-65,500	-78,700
Reference price ²	2,431.00	2,165.00	3,165.00	2,756.00	4,480.00	7,310.00	7,310.00	7,310.00
Nbr of stocks (in thousands)	70,421	68,359	68,404	67,848	65,481	65,481	-	-
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.($)
HENKEL AG & CO. KGAA	14.51x	1.48x	8.23x	2.82%	33.63B
H.B. FULLER COMPANY	14.48x	1.37x	7.45x	1.67%	3.12B
NAN PAO RESINS CHEMICAL CO., LTD.	15.74x	1.64x	8.18x	-	1.4B
Average	14.91x	1.49x	7.95x	2.24%	12.72B
Weighted average by Cap.	14.55x	1.48x	8.16x	2.72%