Valuation Internet Initiative Japan Inc.
Stocks
3774
JP3152820001
Integrated Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,402.00 JPY | -1.19% |
|
-4.17% | +23.02% |
| Jun. 30 | Goldman Sachs Starts Internet Initiative Japan at Neutral with 3,000 Yen Price Target | MT |
| Jun. 16 | Nikkei 225 Crosses 70,000 Intraday, Closes with Tepid Gains After Bank of Japan Hikes Rates | MT |
Company Valuation: Internet Initiative Japan Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 370,735 | 496,558 | 501,437 | 459,807 | 433,849 | 603,353 | - | - |
| Change | - | 33.94% | 0.98% | -8.3% | -5.65% | 39.07% | - | - |
| Enterprise Value (EV) 1 | 343,920 | 474,516 | 486,143 | 460,889 | 431,024 | 599,813 | 581,053 | 566,715 |
| Change | - | 37.97% | 2.45% | -5.19% | -6.48% | 39.16% | -3.13% | -2.47% |
| P/E | 23.7x | 26.4x | 25.4x | 23.1x | 17.9x | 23.8x | 21x | 19x |
| PBR | 3.58x | 4.2x | 3.99x | 3.27x | 2.75x | 3.47x | 3.09x | 2.75x |
| PEG | - | 1.3x | 3.51x | 29.69x | 0.8x | 3.87x | 1.6x | 1.8x |
| Capitalization / Revenue | 1.64x | 1.96x | 1.82x | 1.45x | 1.26x | 1.57x | 1.45x | 1.33x |
| EV / Revenue | 1.52x | 1.88x | 1.76x | 1.45x | 1.25x | 1.56x | 1.4x | 1.25x |
| EV / EBITDA | 6.61x | 8.47x | 8.34x | 9.72x | 8.04x | 8.58x | 7.58x | 7.01x |
| EV / EBIT | 14.6x | 17.4x | 16.7x | 15.3x | 12.4x | 15.4x | 13.2x | 11.7x |
| EV / FCF | 10.8x | 23.6x | 21.3x | 68x | 17.9x | 68.4x | 29.1x | 24.7x |
| FCF Yield | 9.23% | 4.24% | 4.7% | 1.47% | 5.6% | 1.46% | 3.44% | 4.05% |
| Dividend per Share 2 | 24 | 29.26 | 34.36 | 35 | 39 | 44.5 | 49.6 | 53 |
| Rate of return | 1.17% | 1.06% | 1.21% | 1.35% | 1.59% | 1.29% | 1.44% | 1.54% |
| EPS 2 | 86.78 | 104.3 | 111.8 | 112.7 | 136.5 | 144.9 | 163.8 | 181.1 |
| Distribution rate | 27.7% | 28.1% | 30.7% | 31.1% | 28.6% | 30.7% | 30.3% | 29.3% |
| Net sales 1 | 226,335 | 252,708 | 276,080 | 316,831 | 345,395 | 383,991 | 415,523 | 453,866 |
| EBITDA 1 | 51,991 | 56,022 | 58,325 | 47,416 | 53,637 | 69,872 | 76,699 | 80,898 |
| EBIT 1 | 23,547 | 27,221 | 29,029 | 30,104 | 34,835 | 38,911 | 43,965 | 48,326 |
| Net income 1 | 15,672 | 18,838 | 19,831 | 19,933 | 24,188 | 25,688 | 29,048 | 32,119 |
| Net Debt 1 | -26,815 | -22,042 | -15,294 | 1,082 | -2,825 | -3,541 | -22,300 | -36,638 |
| Reference price 2 | 2,052.50 | 2,748.00 | 2,836.00 | 2,599.00 | 2,447.50 | 3,443.00 | 3,443.00 | 3,443.00 |
| Nbr of stocks (in thousands) | 180,626 | 180,698 | 176,811 | 176,917 | 177,262 | 177,353 | - | - |
| Announcement Date | 5/13/22 | 5/12/23 | 5/10/24 | 5/13/25 | 5/14/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.76x | 1.58x | 8.69x | 1.29% | 3.74B | |
| 89.73x | 7.17x | 73.83x | 0.66% | 20.72B | |
| 5.75x | 1.95x | 3.3x | 4.62% | 1.17B | |
| 8.6x | 0.53x | 4.75x | 2.73% | 211M | |
| 9.43x | 1.08x | 4.4x | 0.38% | 100M | |
| Average | 27.45x | 2.46x | 18.99x | 1.94% | 5.19B | |
| Weighted average by Cap. | 75.47x | 6.05x | 60.43x | 0.94% |
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
- Stock Market
- Stocks
- 3774 Stock
- Valuation Internet Initiative Japan Inc.
Select your edition
All financial news and data tailored to specific country editions
