Valuation Inter Action Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 30/10/2026 +04			5-day change	1st Jan Change
1,801.00 ^JPY	-0.61%		+2.45%	+23.44%

10-13	Inter Action Corporation Reports Earnings Results for the First Quarter Ended August 31, 2026	CI
09-18	Inter Action Corporation Announces Receipt of Large Orders	CI

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	18,272	-	-
Change	-	-34.49%	4.11%	-17.54%	65.3%	-16.39%	-	-
Enterprise Value (EV)	17,559	9,400	10,515	4,888	13,878	18,272	18,272	18,272
Change	-	-46.47%	11.86%	-53.52%	183.95%	31.66%	0%	0%
P/E	31.1x	15.8x	14.1x	13.5x	41.7x	16.6x	15.9x	13.5x
PBR	2.52x	1.52x	1.45x	1.12x	2.02x	-	-	-
PEG	-	0.5x	0.9x	-1x	-1x	0x	3.45x	0.8x
Capitalization / Revenue	3.91x	2.25x	2.07x	1.98x	4.53x	2.5x	2.44x	2.23x
EV / Revenue	0x	0x	0x	0x	0x	2.5x	2.44x	2.23x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	11.4x	10.7x	9.14x
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%	3.05%	3.05%	3.05%
EPS ²	69.58	90.12	104.2	89.45	51.64	108.4	113.4	133.1
Distribution rate	28.7%	27.7%	33.6%	48.1%	85.2%	50.7%	48.5%	41.3%
Net sales ¹	6,017	6,857	7,755	6,668	4,822	7,300	7,500	8,200
EBITDA	1,330	1,629	-	-	-	-	-	-
EBIT ¹	1,130	1,449	1,578	1,418	702.6	1,600	1,700	2,000
Net income ¹	761.1	981.1	1,133	979	530.3	1,100	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	1,801.00	1,801.00	1,801.00
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

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	16.61x	-	-	3.05%	116M
ASML HOLDING N.V.	34.04x	11.83x	26.96x	0.66%	603B
APPLIED MATERIALS, INC.	29.57x	8.96x	25.95x	0.5%	310B
LAM RESEARCH CORPORATION	24.99x	8.26x	19.81x	0.53%	299B
KLA CORPORATION	27.98x	11.11x	22.72x	0.61%	206B
ADVANTEST CORPORATION	34.28x	13.16x	24.38x	0.29%	160B
TOKYO ELECTRON LIMITED	25.82x	6.07x	17.68x	1.88%	137B
ASE TECHNOLOGY HOLDING CO., LTD.	31.7x	3.72x	16.68x	1.78%	90.03B
NAURA TECHNOLOGY GROUP CO., LTD.	49.78x	7.18x	37.73x	0.19%	52.35B
TERADYNE, INC.	29.7x	8.07x	22.41x	0.19%	42.84B
Average	30.45x	8.71x	23.81x	0.97%	189.91B
Weighted average by Cap.	30.88x	9.82x	24.03x	0.69%