Valuation Inter Action Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-24 am EDT			5-day change	1st Jan Change
1,876.00 ^JPY	+0.05%		-3.35%	+28.58%

Jul. 13	Inter Action Corporation Provides Special Dividend Guidance for the Fiscal Year Ending May 31, 2027	CI
Jul. 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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,653	23,508	15,400	16,034	13,221	19,023	-	-
Change	-	-8.36%	-34.49%	4.11%	-17.54%	43.89%	-	-
Enterprise Value (EV)	19,466	17,559	9,400	10,515	4,888	19,023	19,023	19,023
Change	-	-9.8%	-46.47%	11.86%	-53.52%	289.21%	0%	0%
P/E	22.1x	31.1x	15.8x	14.1x	13.5x	41.7x	18.1x	16.5x
PBR	2.84x	2.52x	1.52x	1.45x	1.12x	2.02x	-	-
PEG	-	-0.9x	0.5x	0.9x	-1x	-1x	0.2x	1.71x
Capitalization / Revenue	3.87x	3.91x	2.25x	2.07x	1.98x	4.53x	2.64x	2.54x
EV / Revenue	0x	0x	0x	0x	0x	3.96x	2.64x	2.54x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	25.4x	11.9x	11.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20	20	25	35	43	44	55	55
Rate of return	0.86%	0.92%	1.76%	2.38%	3.57%	2.04%	2.93%	2.93%
EPS ²	105.6	69.58	90.12	104.2	89.45	51.64	103.4	113.4
Distribution rate	18.9%	28.7%	27.7%	33.6%	48.1%	85.2%	53.2%	48.5%
Net sales ¹	6,627	6,017	6,857	7,755	6,668	4,822	7,212	7,500
EBITDA	1,942	1,330	1,629	-	-	-	-	-
EBIT ¹	1,751	1,130	1,449	1,578	1,418	702.6	1,599	1,700
Net income ¹	1,159	761.1	981.1	1,133	979	530.3	1,049	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	1,875.00	1,875.00	1,875.00
Nbr of stocks (in thousands)	10,996	10,863	10,837	10,892	10,971	10,145	-	-
Announcement Date	7/12/21	7/12/22	7/12/23	7/12/24	7/11/25	7/13/26	-	-

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.($)
INTER ACTION CORPORATION	31.73x	-	-	2.35%	120M
KLA CORPORATION	34.14x	13.43x	27.84x	0.52%	240B
ADVANTEST CORPORATION	39.26x	14.47x	28.47x	0.25%	163B
TERADYNE, INC.	42.39x	11.26x	31.73x	0.14%	58.74B
HON. PRECISION, INC.	49.37x	19.86x	39.3x	1.01%	36.19B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	88.68x	24.87x	76.28x	0.14%	26.3B
TONGFU MICROELECTRONICS CO.,LTD	60.95x	3.32x	16.15x	0.13%	14.42B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	93.5x	40.55x	94x	0.27%	12.31B
KING YUAN ELECTRONICS CO., LTD.	25.79x	7.2x	14.48x	2.12%	9.35B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD.	65.49x	3.32x	17.87x	0.27%	8.62B
Average	53.13x	15.36x	38.46x	0.72%	56.99B
Weighted average by Cap.	42.24x	14.52x	32.15x	0.42%