Valuation Inter Action Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 12/06/2026 +03			5-day change	1st Jan Change
1,855.00 ^JPY	+1.03%		-11.07%	+27.14%

04-10	Inter Action Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending May 31, 2026	CI
04-10	Inter Action Corporation Revises Non-Consolidated Earnings Guidance for the Fiscal Year Ending May 31, 2026	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	18,820	-	-
Change	-	-8.36%	-34.49%	4.11%	-17.54%	42.35%	-	-
Enterprise Value (EV)	19,466	17,559	9,400	10,515	4,888	18,820	18,820	18,820
Change	-	-9.8%	-46.47%	11.86%	-53.52%	285.06%	0%	0%
P/E Ratio	22.1x	31.1x	15.8x	14.1x	13.5x	31.4x	18.8x	16.4x
PBR	2.84x	2.52x	1.52x	1.45x	1.12x	-	-	-
PEG	-	-0.9x	0.5x	0.9x	-1x	-0.9x	0.3x	1.1x
Capitalization / Revenue	3.87x	3.91x	2.25x	2.07x	1.98x	3.92x	2.85x	2.58x
EV / Revenue	0x	0x	0x	0x	0x	3.92x	2.85x	2.58x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	25.1x	12.5x	11.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	20	25	35	43	44	44	44
Rate of return	0.86%	0.92%	1.76%	2.38%	3.57%	2.37%	2.37%	2.37%
EPS ²	105.6	69.58	90.12	104.2	89.45	59.1	98.6	113.4
Distribution rate	18.9%	28.7%	27.7%	33.6%	48.1%	74.5%	44.6%	38.8%
Net sales ¹	6,627	6,017	6,857	7,755	6,668	4,800	6,600	7,300
EBITDA	1,942	1,330	1,629	-	-	-	-	-
EBIT ¹	1,751	1,130	1,449	1,578	1,418	750	1,500	1,700
Net income ¹	1,159	761.1	981.1	1,133	979	600	1,000	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	1,855.00	1,855.00	1,855.00
Nbr of stocks (in thousands)	10,996	10,863	10,837	10,892	10,971	10,145	-	-
Announcement Date	7/12/21 A	7/12/22 A	7/12/23 A	7/12/24 A	7/11/25 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.($)
INTER ACTION CORPORATION	31.39x	-	-	2.37%	117M
KLA CORPORATION	71x	24.8x	54.53x	0.31%	332B
ADVANTEST CORPORATION	59.33x	18.17x	39.95x	0.27%	124B
TERADYNE, INC.	57.72x	13.9x	40.92x	0.13%	63.12B
HON. PRECISION, INC.	58.05x	23.53x	47.94x	0.68%	41.02B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	70.81x	19.82x	60.79x	0.17%	20.86B
TONGFU MICROELECTRONICS CO.,LTD	50.75x	2.96x	15.14x	0.14%	12.83B
KING YUAN ELECTRONICS CO., LTD.	28.64x	7.79x	12.79x	2.84%	10.9B
WINWAY TECHNOLOGY CO., LTD.	98.51x	24.07x	81.3x	0.57%	10.93B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	93.9x	31.53x	76.74x	0.26%	8.89B
Average	62.01x	18.51x	47.79x	0.78%	62.48B
Weighted average by Cap.	66.13x	21.47x	49.29x	0.35%