Valuation Internet Initiative Japan Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 am EDT			5-day change	1st Jan Change
2,971.50 ^JPY	-3.90%		-7.17%	+7.45%

May. 13	Oasis Management Company will make shareholder proposal to Internet Initiative Japan Inc, filing shows	RE
May. 07	Oasis Management holds 7.48% stake in Internet Initiative Japan, filing shows	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	234,354	370,735	496,558	501,437	459,807	526,734	-	-
Change	-	58.19%	33.94%	0.98%	-8.3%	14.56%	-	-
Enterprise Value (EV) ¹	215,471	343,920	474,516	486,143	460,889	431,024	515,607	495,404
Change	-	59.61%	37.97%	2.45%	-5.19%	-6.48%	-2.23%	-3.92%
P/E Ratio	24.1x	23.7x	26.4x	25.4x	23.1x	17.9x	19.9x	17.4x
PBR	2.61x	3.58x	4.2x	3.99x	3.27x	2.75x	2.97x	2.67x
PEG	-	0.4x	1.3x	3.51x	29.69x	0.8x	1.6x	1.2x
Capitalization / Revenue	1.1x	1.64x	1.96x	1.82x	1.45x	1.26x	1.37x	1.27x
EV / Revenue	1.01x	1.52x	1.88x	1.76x	1.45x	1.25x	1.34x	1.19x
EV / EBITDA	5.1x	6.61x	8.47x	8.34x	9.72x	8.04x	7.46x	6.51x
EV / EBIT	15.1x	14.6x	17.4x	16.7x	15.3x	12.4x	12.9x	10.9x
EV / FCF	7.88x	10.8x	23.6x	21.3x	68x	17.9x	28.1x	17.2x
FCF Yield	12.7%	9.23%	4.24%	4.7%	1.47%	5.6%	3.56%	5.82%
Dividend per Share ²	20	24	29.26	34.36	35	39	45.1	50.68
Rate of return	1.54%	1.17%	1.06%	1.21%	1.35%	1.59%	1.52%	1.71%
EPS ²	53.84	86.78	104.3	111.8	112.7	136.5	149	170.4
Distribution rate	37.2%	27.7%	28.1%	30.7%	31.1%	28.6%	30.3%	29.7%
Net sales ¹	213,002	226,335	252,708	276,080	316,831	345,395	384,211	414,800
EBITDA ¹	42,221	51,991	56,022	58,325	47,416	53,637	69,090	76,130
EBIT ¹	14,248	23,547	27,221	29,029	30,104	34,835	40,038	45,542
Net income ¹	9,712	15,672	18,838	19,831	19,933	24,188	26,397	30,199
Net Debt ¹	-18,883	-26,815	-22,042	-15,294	1,082	-2,825	-11,127	-31,330
Reference price ²	1,299.00	2,052.50	2,748.00	2,836.00	2,599.00	2,971.50	2,971.50	2,971.50
Nbr of stocks (in thousands)	180,411	180,626	180,698	176,811	176,917	177,262	-	-
Announcement Date	5/12/21	5/13/22	5/12/23	5/10/24	5/13/25	5/14/26	-	-

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.($)
INTERNET INITIATIVE JAPAN INC.	23.37x	1.6x	9.04x	1.29%	3.42B
RUIJIE NETWORKS CO., LTD.	44.25x	3.33x	34.85x	1.18%	9.32B
CONVERGE INFORMATION AND COMMUNICATIONS TECHNOLOGY SOLUTIONS, INC.	5.92x	1.99x	3.37x	4.53%	1.2B
FREEBIT CO., LTD.	7.76x	0.47x	4.26x	3.03%	193M
UNIDATA S.P.A.	9.04x	1.05x	4.27x	0.39%	96.84M
Average	18.07x	1.69x	11.16x	2.08%	2.85B
Weighted average by Cap.	35.26x	2.75x	25.37x	1.51%