Company Valuation: Internetworking and Broadband Consulting Co.,Ltd.

Data adjusted to current consolidation scope
Fiscal Period: September 2019 2020 2021 2022 2023 2024
Market Cap 1 5,723 6,294 4,964 2,571 3,367 3,002
Change - 9.99% -21.14% -48.2% 30.97% -10.84%
Enterprise Value (EV) 1 5,566 6,236 4,777 2,244 2,707 1,879
Change - 12.05% -23.41% -53.02% 20.64% -30.58%
P/E 44.5x -140x 25.4x -95.2x 48.1x 12x
PBR 3.49x 4.09x 2.84x 1.41x 1.84x 1.51x
PEG - 1x -0x 1x -0x 0x
Capitalization / Revenue 3.12x 3.23x 2.47x 1.71x 1.77x 1.37x
EV / Revenue 3.04x 3.2x 2.37x 1.5x 1.42x 0.86x
EV / EBITDA 18.2x 22.4x 13.6x 140x 9.77x 4.31x
EV / EBIT 22.7x 31.5x 16.8x -62.3x 12.3x 4.92x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - 6 8
Rate of return - - - - 0.99% 1.47%
EPS 2 22.96 -8.152 35.35 -4.883 12.66 45.32
Distribution rate - - - - 47.4% 17.7%
Net sales 1 1,833 1,946 2,013 1,501 1,900 2,184
EBITDA 1 306 279 351 16 277 436
EBIT 1 245 198 284 -36 221 382
Net income 1 128 -45 197 -27 70 251
Net Debt 1 -157 -58 -187 -327 -660 -1,123
Reference price 2 1,022.00 1,140.00 898.00 465.00 609.00 543.00
Nbr of stocks (in thousands) 5,600 5,521 5,527 5,529 5,529 5,529
Announcement Date 12/17/19 12/17/20 12/16/21 12/14/22 12/20/23 12/23/24
1JPY in Million2JPY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 33.78M
22.02x8.43x13.96x0.96% 2,835B
90.94x36.68x61.16x-.--% 295B
110.51x35.26x111.51x0.16% 114B
72.53x14.58x31.79x-.--% 89.98B
445.91x19.13x76.92x-.--% 87.87B
138.39x8.16x20.83x-.--% 71.51B
33.28x1.73x13.55x-.--% 61.25B
117.59x4.93x24.38x-.--% 43.01B
-31.93x4.18x20x-.--% 34.04B
Average 111.03x 14.79x 41.57x 0.12% 363.15B
Weighted average by Cap. 45.00x 11.78x 23.12x 0.76%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 3920 Stock
  4. Valuation Internetworking and Broadband Consulting Co.,Ltd.