Valuation LINTEC Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 19/06/2026 +03			5-day change	1st Jan Change
6,480.00 ^JPY	+0.78%		+12.89%	+46.61%

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	424,320	-	-
Change	-	-5.43%	-13.55%	46.28%	-13.63%	126.92%	-	-
Enterprise Value (EV) ¹	124,475	119,883	112,528	164,382	141,822	237,910	370,620	360,170
Change	-	-3.69%	-6.14%	46.08%	-13.72%	67.75%	-1.89%	-2.82%
P/E	15.9x	10.5x	12.9x	41.3x	13x	16.9x	20.2x	16.4x
PBR	0.92x	0.81x	0.65x	0.93x	0.76x	1.14x	1.55x	1.45x
PEG	-	0.2x	-0.5x	-0.8x	0x	0.7x	1.2x	0.7x
Capitalization / Revenue	0.77x	0.67x	0.52x	0.78x	0.59x	0.92x	1.27x	1.23x
EV / Revenue	0.53x	0.47x	0.4x	0.59x	0.45x	0.74x	1.11x	1.04x
EV / EBITDA	4.22x	3.46x	3.92x	6.2x	3.38x	6.28x	7.71x	6.92x
EV / EBIT	7.31x	5.55x	8.16x	15.5x	5.77x	9.46x	12.7x	10x
EV / FCF	6.16x	24x	-18.1x	9.29x	14.2x	12.7x	31.9x	17.9x
FCF Yield	16.2%	4.17%	-5.51%	10.8%	7.02%	7.89%	3.14%	5.58%
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%	1.88%	2.31%
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	6,480.00	6,480.00	6,480.00
Nbr of stocks (in thousands)	72,292	70,421	68,359	68,404	67,848	65,481	-	-
Announcement Date	5/10/21 A	5/9/22 A	5/8/23 A	5/8/24 A	5/8/25 A	5/8/26 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.($)
LINTEC CORPORATION	23.5x	1.2x	9.16x	1.71%	2.63B
HENKEL AG & CO. KGAA	13.5x	1.34x	7.48x	3.02%	31.41B
H.B. FULLER COMPANY	16.35x	1.49x	8.05x	1.5%	3.53B
NAN PAO RESINS CHEMICAL CO., LTD.	15.81x	1.64x	8.22x	-	1.42B
Average	17.29x	1.42x	8.23x	2.08%	9.75B
Weighted average by Cap.	14.51x	1.36x	7.67x	2.78%