Valuation Inter Action Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 29/07/2026 +04			5-day change	1st Jan Change
1,600.00 ^JPY	-4.99%		-8.52%	+9.66%

07-13	Inter Action Corporation Provides Special Dividend Guidance for the Fiscal Year Ending May 31, 2027	CI
07-13	Inter Action Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,653	23,508	15,400	16,034	13,221	17,085	-	-
Change	-	-8.36%	-34.49%	4.11%	-17.54%	29.23%	-	-
Enterprise Value (EV)	19,466	17,559	9,400	10,515	4,888	17,085	17,085	17,085
Change	-	-9.8%	-46.47%	11.86%	-53.52%	249.56%	0%	0%
P/E	22.1x	31.1x	15.8x	14.1x	13.5x	41.7x	16.3x	14.9x
PBR	2.84x	2.52x	1.52x	1.45x	1.12x	2.02x	-	-
PEG	-	-0.9x	0.5x	0.9x	-1x	-1x	0.2x	1.54x
Capitalization / Revenue	3.87x	3.91x	2.25x	2.07x	1.98x	4.53x	2.37x	2.28x
EV / Revenue	0x	0x	0x	0x	0x	3.56x	2.37x	2.28x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	22.8x	10.7x	10x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	20	25	35	43	44	55	55
Rate of return	0.86%	0.92%	1.76%	2.38%	3.57%	2.04%	3.27%	3.27%
EPS ²	105.6	69.58	90.12	104.2	89.45	51.64	103.4	113.4
Distribution rate	18.9%	28.7%	27.7%	33.6%	48.1%	85.2%	53.2%	48.5%
Net sales ¹	6,627	6,017	6,857	7,755	6,668	4,822	7,212	7,500
EBITDA	1,942	1,330	1,629	-	-	-	-	-
EBIT ¹	1,751	1,130	1,449	1,578	1,418	702.6	1,599	1,700
Net income ¹	1,159	761.1	981.1	1,133	979	530.3	1,049	1,150
Net Debt	-6,187	-5,949	-6,000	-5,519	-8,333	-	-	-
Reference price ²	2,333.00	2,164.00	1,421.00	1,472.00	1,205.00	1,684.00	1,684.00	1,684.00
Nbr of stocks (in thousands)	10,996	10,863	10,837	10,892	10,971	10,145	-	-
Announcement Date	12/07/21	12/07/22	12/07/23	12/07/24	11/07/25	13/07/26	-	-

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.($)
INTER ACTION CORPORATION	28.49x	-	-	2.61%	104M
KLA CORPORATION	53.43x	18.68x	41.06x	0.42%	249B
ADVANTEST CORPORATION	35.17x	11.93x	24.76x	0.39%	113B
TERADYNE, INC.	45.9x	10.76x	32.25x	0.16%	50.26B
HON. PRECISION, INC.	46.44x	18.36x	36.07x	1.25%	31.95B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	87.72x	24.6x	75.45x	0.14%	25.84B
TONGFU MICROELECTRONICS CO.,LTD	65.38x	3.52x	17.35x	0.12%	15.47B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	93.47x	37.37x	89.78x	0.27%	10.54B
KING YUAN ELECTRONICS CO., LTD.	25.27x	7.01x	13.2x	2.55%	9.36B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD.	71.77x	3.36x	18.09x	0.38%	8.58B
Average	55.30x	15.06x	38.67x	0.83%	51.42B
Weighted average by Cap.	50.94x	16.16x	37.44x	0.45%