Valuation Inter Action Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 11/09/2026 +03			5-day change	1st Jan Change
1,692.00 ^JPY	-3.31%		-2.76%	+15.97%

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	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	23,508	15,400	16,034	13,221	21,853	17,166	-	-
Change	-	-34.49%	4.11%	-17.54%	65.3%	-21.45%	-	-
Enterprise Value (EV)	17,559	9,400	10,515	4,888	13,878	17,166	17,166	17,166
Change	-	-46.47%	11.86%	-53.52%	183.95%	23.69%	0%	0%
P/E	31.1x	15.8x	14.1x	13.5x	41.7x	16.4x	14.9x	12.7x
PBR	2.52x	1.52x	1.45x	1.12x	2.02x	-	-	-
PEG	-	0.5x	0.9x	-1x	-1x	0x	1.54x	0.7x
Capitalization / Revenue	3.91x	2.25x	2.07x	1.98x	4.53x	2.38x	2.29x	2.09x
EV / Revenue	0x	0x	0x	0x	0x	2.38x	2.29x	2.09x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.7x	10.1x	8.58x
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%	3.25%	3.25%	3.25%
EPS ²	69.58	90.12	104.2	89.45	51.64	103.4	113.4	133.1
Distribution rate	28.7%	27.7%	33.6%	48.1%	85.2%	53.2%	48.5%	41.3%
Net sales ¹	6,017	6,857	7,755	6,668	4,822	7,212	7,500	8,200
EBITDA	1,330	1,629	-	-	-	-	-	-
EBIT ¹	1,130	1,449	1,578	1,418	702.6	1,599	1,700	2,000
Net income ¹	761.1	981.1	1,133	979	530.3	1,049	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	1,692.00	1,692.00	1,692.00
Nbr of stocks (in thousands)	10,863	10,837	10,892	10,971	10,145	10,145	-	-
Announcement Date	7/12/22 A	7/12/23 A	7/12/24 A	7/11/25 A	7/13/26 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.($)
INTER ACTION CORPORATION	16.36x	-	-	3.25%	112M
KLA CORPORATION	33.57x	13.17x	27.33x	0.53%	236B
ADVANTEST CORPORATION	34.21x	12.75x	24.77x	0.28%	150B
TERADYNE, INC.	42.77x	11.38x	32.1x	0.14%	59.37B
HON. PRECISION, INC.	49.01x	19.59x	38.5x	1.44%	35.9B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	81.79x	22.92x	70.31x	0.15%	24.31B
TONGFU MICROELECTRONICS CO.,LTD	55.34x	3.05x	14.83x	0.14%	13.12B
KING YUAN ELECTRONICS CO., LTD.	29.26x	8.01x	15.65x	1.87%	10.68B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	77.83x	35.07x	77.26x	0.4%	10.44B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD.	50.63x	3.12x	16.81x	0.29%	8.03B
Average	47.08x	14.34x	35.28x	0.85%	54.75B
Weighted average by Cap.	39.43x	13.64x	30.06x	0.47%