Company Valuation: internet infinity Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 2,076 1,944 2,472 3,126 3,949 4,678 - -
Change - -6.37% 27.15% 26.47% 26.32% 18.46% - -
Enterprise Value (EV) 1,696 1,658 1,847 2,294 3,347 4,678 4,678 4,678
Change - -2.25% 11.39% 24.23% 45.89% 39.76% 0% 0%
P/E 11.1x 55.4x 19x 12x 12.4x 10.4x 8.83x 7.8x
PBR 1.67x 1.51x 1.78x 1.9x 2.24x 2.18x 1.84x 1.57x
PEG - -0.7x 0x 0.1x 0.5x 0.3x 0.5x 0.6x
Capitalization / Revenue 0.5x 0.44x 0.5x 0.61x 0.67x 0.76x 0.71x 0.66x
EV / Revenue 0x 0x 0x 0x 0x 0.76x 0.71x 0.66x
EV / EBITDA 0x 0x - 0x 0x 5.2x 4.37x 3.83x
EV / EBIT 0x 0x 0x 0x 0x 6.68x 5.5x 4.77x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - 5 12 18 25 30 34
Rate of return - - 1.07% 2.08% 2.41% 2.86% 3.43% 3.89%
EPS 2 34.67 6.5 24.59 47.82 60.4 84.2 99.1 112.2
Distribution rate - - 20.3% 25.1% 29.8% 29.7% 30.3% 30.3%
Net sales 1 4,168 4,464 4,959 5,161 5,892 6,120 6,550 7,100
EBITDA 1 287.3 225.8 - 513.9 723.6 900 1,070 1,220
EBIT 1 156 99 230 401 536 700 850 980
Net income 1 186 35 130 255 319 450 530 600
Net Debt -380 -286 -625 -832 -602 - - -
Reference price 2 386.00 360.00 466.00 576.00 748.00 875.00 875.00 875.00
Nbr of stocks (in thousands) 5,378 5,400 5,304 5,427 5,279 5,346 - -
Announcement Date 5/13/22 5/15/23 5/15/24 5/15/25 5/15/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
10.19x - - 2.91% 29.11M
16.59x0.46x10x2.55% 133B
13.52x1.74x8.67x0.78% 86.76B
13.22x1.49x9.03x2.57% 28.77B
23x2.57x13.02x1.41% 25.8B
32.92x5.91x24.3x2.11% 22.27B
7.69x1.39x6.35x-.--% 20.4B
15.6x1.81x8.67x1.1% 14.64B
14.15x1x5.61x3.41% 12.65B
54.24x9.08x34.23x0.19% 10.94B
Average 20.11x 2.83x 13.32x 1.7% 35.55B
Weighted average by Cap. 17.57x 1.74x 11.04x 1.76%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 6545 Stock
  4. Valuation internet infinity Inc.