Valuation Altech Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

05-14	Altech Corp - To conduct 3-for-1 stock split for shareholders as of June 30	RE
05-14	Altech Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	39,016	42,270	52,897	51,420	53,105	46,785	-	-
Change	-	8.34%	25.14%	-2.79%	3.28%	-11.9%	-	-
Enterprise Value (EV)	29,924	31,893	41,712	38,297	39,197	46,785	46,785	46,785
Change	-	6.58%	30.79%	-8.19%	2.35%	19.36%	0%	0%
P/E	12.6x	12.4x	14.4x	14x	13.4x	12x	11.5x	11.1x
PBR	2.67x	2.69x	3.14x	2.75x	2.61x	-	-	-
PEG	-	1x	1.56x	-199.42x	1.4x	-6.21x	2.97x	3.02x
Capitalization / Revenue	0.99x	0.97x	1.14x	1.03x	1.01x	0.85x	0.81x	0.78x
EV / Revenue	0x	0x	0x	0x	0x	0.85x	0.81x	0.78x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	8.35x	8.07x	7.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	25.33	28.33	34.33	31	36	36	36.67	37.33
Rate of return	4%	4.05%	3.87%	3.59%	3.99%	4.53%	4.61%	4.7%
EPS ²	50.33	56.49	61.72	61.68	67.57	66.27	68.83	71.37
Distribution rate	50.3%	50.2%	55.6%	50.3%	53.3%	54.3%	53.3%	52.3%
Net sales ¹	39,261	43,647	46,216	49,859	52,650	55,000	57,500	60,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,875	4,649	4,982	5,160	5,397	5,600	5,800	6,000
Net income ¹	3,095	3,416	3,696	3,677	3,981	3,900	4,050	4,200
Net Debt	-9,092	-10,377	-11,185	-13,123	-13,908	-	-	-
Reference price ²	633.67	699.33	887.33	862.33	902.33	795.00	795.00	795.00
Nbr of stocks (in thousands)	61,572	60,443	59,614	59,629	58,853	58,849	-	-
Announcement Date	2/9/22 A	2/9/23 A	2/13/24 A	2/13/25 A	2/12/26 A	-	-	-

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.($)
PAYCHEX, INC.	20.77x	6.59x	13.87x	4.1%	42.07B
TRINET GROUP, INC.	21.54x	0.72x	8.16x	1.67%	3.14B
MEITEC GROUP HOLDINGS INC.	17.71x	1.41x	9.39x	5.63%	1.59B
SMARTGROUP CORPORATION LTD	20.63x	5.14x	12.18x	3.63%	1.25B
SMS CO., LTD.	28.27x	2.43x	16.1x	1.36%	1.17B
OPEN UP GROUP INC.	13.13x	0.88x	7.65x	4.39%	1.04B
BARRETT BUSINESS SERVICES, INC.	26.17x	-	-	0.8%	985M
UT GROUP CO.,LTD.	15.5x	0.49x	7.01x	6.19%	651M
Average	20.46x	2.52x	10.62x	3.47%	6.49B
Weighted average by Cap.	20.77x	5.74x	13.18x	3.9%