Valuation Net Protections Holdings, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-23 am EDT			5-day change	1st Jan Change
364.00 ^JPY	-1.89%		-7.38%	-30.80%

Sep. 18	Net Protections, Inc. Amends Syndicated Loan Agreement to Extend Maturity	CI
Aug. 14	Net Protections Holdings, Inc. Provides Consolidated Earnings Guidance for the First Half and Full Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	68,381	51,511	22,176	46,586	36,010	36,993	-	-
Change	-	-24.67%	-56.95%	110.08%	-22.7%	2.73%	-	-
Enterprise Value (EV) ¹	61,944	49,411	19,907	39,829	22,070	20,585	15,525	12,789
Change	-	-20.23%	-59.71%	100.08%	-44.59%	-6.73%	-24.58%	-17.63%
P/E	271x	-116x	-26.7x	34.4x	20.8x	17.1x	13.6x	11.1x
PBR	3.68x	2.83x	1.26x	2.47x	1.72x	1.57x	1.42x	1.24x
PEG	-	0x	-0.3x	-0x	0.8x	0.7x	0.5x	0.5x
Capitalization / Revenue	3.66x	2.66x	1.09x	2.02x	1.46x	1.34x	1.19x	1.05x
EV / Revenue	3.32x	2.56x	0.98x	1.73x	0.9x	0.74x	0.5x	0.36x
EV / EBITDA	27.6x	26.6x	19.2x	10.6x	4.77x	3.74x	2.39x	1.68x
EV / EBIT	69.1x	-122x	-31.7x	18.9x	7.75x	5.74x	3.51x	2.46x
EV / FCF	65.8x	-11.2x	-349x	-	2.47x	5.15x	3.88x	2.13x
FCF Yield	1.52%	-8.89%	-0.29%	-	40.4%	19.4%	25.8%	46.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.62	-4.59	-8.55	13.86	17.44	21.67	27.18	33.35
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	18,665	19,330	20,313	23,032	24,589	27,685	31,101	35,182
EBITDA ¹	2,246	1,859	1,037	3,747	4,626	5,499	6,501	7,624
EBIT ¹	897	-404	-627	2,103	2,848	3,586	4,420	5,189
Net income ¹	235	-443	-828	1,350	1,732	2,161	2,695	3,305
Net Debt ¹	-6,437	-2,100	-2,269	-6,757	-13,940	-16,408	-21,468	-24,204
Reference price ²	709.00	532.00	228.00	477.00	362.00	371.00	371.00	371.00
Nbr of stocks (in thousands)	96,447	96,825	97,262	97,665	99,475	99,711	-	-
Announcement Date	5/13/22	5/15/23	5/15/24	5/15/25	5/15/26	-	-	-

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.($)
NET PROTECTIONS HOLDINGS, INC.	17.12x	0.74x	3.74x	-.--%	235M
VISA, INC.	33.07x	16.83x	23.92x	0.65%	761B
CINTAS CORPORATION	40.64x	7.26x	25.77x	0.89%	87.42B
UNITED RENTALS, INC.	23.23x	4.61x	9.93x	0.71%	68.79B
PAYPAL HOLDINGS, INC.	11.35x	1.49x	7.67x	0.97%	48.93B
BLOCK, INC.	46.9x	1.77x	9.92x	-.--%	47.77B
NEBIUS GROUP	-75.32x	17.13x	41.54x	-.--%	43.63B
SUNBELT RENTALS HOLDINGS, INC.	20.13x	3.42x	8.15x	1.57%	32.32B
CORPAY, INC.	20.81x	6.31x	12.1x	-.--%	27.25B
FISERV, INC.	10.68x	2.63x	6.34x	-.--%	25.64B
Average	14.86x	6.22x	14.91x	0.48%	114.25B
Weighted average by Cap.	27.40x	13.13x	21.49x	0.63%