Valuation LINTEC Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 22:19:04 18/02/2025 +04			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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	181,019	171,193	147,998	216,498	186,988	391,579	-	-
Change	-	-5.43%	-13.55%	46.28%	-13.63%	109.41%	-	-
Enterprise Value (EV) ¹	124,475	119,883	112,528	164,382	141,822	237,910	337,879	327,429
Change	-	-3.69%	-6.14%	46.08%	-13.72%	67.75%	-2.07%	-3.09%
P/E Ratio	15.9x	10.5x	12.9x	41.3x	13x	16.9x	18.6x	15.2x
PBR	0.92x	0.81x	0.65x	0.93x	0.76x	1.14x	1.43x	1.34x
PEG	-	0.2x	-0.5x	-0.8x	0x	0.7x	1.1x	0.7x
Capitalization / Revenue	0.77x	0.67x	0.52x	0.78x	0.59x	0.92x	1.17x	1.13x
EV / Revenue	0.53x	0.47x	0.4x	0.59x	0.45x	0.74x	1.01x	0.95x
EV / EBITDA	4.22x	3.46x	3.92x	6.2x	3.38x	6.28x	7.03x	6.29x
EV / EBIT	7.31x	5.55x	8.16x	15.5x	5.77x	9.46x	11.6x	9.1x
EV / FCF	6.16x	24x	-18.1x	9.29x	14.2x	12.7x	29.1x	16.3x
FCF Yield	16.2%	4.17%	-5.51%	10.8%	7.02%	7.89%	3.44%	6.14%
Dividend per Share ²	78	88	88	88	100	110	121.5	150
Rate of return	3.12%	3.62%	4.06%	2.78%	3.63%	2.46%	2.03%	2.51%
EPS ²	157.8	232.1	167.8	76.66	212	264.5	320.9	394.5
Distribution rate	49.4%	37.9%	52.4%	115%	47.2%	41.6%	37.9%	38%
Net sales ¹	235,902	256,836	284,603	276,321	315,978	319,385	333,720	346,180
EBITDA ¹	29,501	34,679	28,686	26,530	41,925	37,875	48,050	52,050
EBIT ¹	17,030	21,584	13,796	10,628	24,562	25,156	29,240	36,000
Net income ¹	11,407	16,641	11,512	5,243	14,476	17,374	20,980	25,760
Net Debt ¹	-56,544	-51,310	-35,470	-52,116	-45,166	-55,447	-53,700	-64,150
Reference price ²	2,504.00	2,431.00	2,165.00	3,165.00	2,756.00	5,980.00	5,980.00	5,980.00
Nbr of stocks (in thousands)	72,292	70,421	68,359	68,404	67,848	65,481	-	-
Announcement Date	10/05/21	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	13.33x	1.3x	7.23x	3.05%	31.18B
H.B. FULLER COMPANY	17.89x	1.48x	8.1x	1.49%	3.47B
DARBOND TECHNOLOGY CO., LTD	84.69x	-	-	-	1.76B
NAN PAO RESINS CHEMICAL CO., LTD.	15.7x	1.63x	8.16x	-	1.41B
Average	32.90x	1.47x	7.83x	2.27%	9.45B
Weighted average by Cap.	17.16x	1.33x	7.35x	2.89%