Valuation Net Protections Holdings, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-08-06 am EDT			5-day change	1st Jan Change
459.00 ^JPY	+1.10%		+5.03%	-12.74%

May. 15	Net Protections Holdings, Inc. Reports Earnings Results for the Full Year Ended March 31, 2026	CI
Mar. 24	Net Protections Holdings, Inc. Announces Retirement of Kazuharu Watanabe as CFO, Effective June 26, 2026	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	45,711	-	-
Change	-	-24.67%	-56.95%	110.08%	-22.7%	26.94%	-	-
Enterprise Value (EV) ¹	61,944	49,411	19,907	39,829	22,070	25,525	22,828	45,711
Change	-	-20.23%	-59.71%	100.08%	-44.59%	15.66%	-10.57%	100.24%
P/E	271x	-116x	-26.7x	34.4x	20.8x	21.3x	16.5x	12.1x
PBR	3.68x	2.83x	1.26x	2.47x	1.72x	1.97x	1.75x	1.53x
PEG	-	0x	-0.3x	-0x	0.8x	0.9x	0.6x	0.3x
Capitalization / Revenue	3.66x	2.66x	1.09x	2.02x	1.46x	1.65x	1.47x	1.27x
EV / Revenue	3.32x	2.56x	0.98x	1.73x	0.9x	0.92x	0.73x	1.27x
EV / EBITDA	27.6x	26.6x	19.2x	10.6x	4.77x	4.73x	3.55x	5.71x
EV / EBIT	69.1x	-122x	-31.7x	18.9x	7.75x	7.25x	5.03x	7.67x
EV / FCF	65.8x	-11.2x	-349x	-	2.47x	6.38x	5.71x	7.62x
FCF Yield	1.52%	-8.89%	-0.29%	-	40.4%	15.7%	17.5%	13.1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.62	-4.59	-8.55	13.86	17.44	21.59	27.89	37.96
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	18,665	19,330	20,313	23,032	24,589	27,653	31,139	35,933
EBITDA ¹	2,246	1,859	1,037	3,747	4,626	5,393	6,429	8,008
EBIT ¹	897	-404	-627	2,103	2,848	3,523	4,538	5,958
Net income ¹	235	-443	-828	1,350	1,732	2,151	2,766	3,760
Net Debt ¹	-6,437	-2,100	-2,269	-6,757	-13,940	-20,185	-22,883	-
Reference price ²	709.00	532.00	228.00	477.00	362.00	459.00	459.00	459.00
Nbr of stocks (in thousands)	96,447	96,825	97,262	97,665	99,475	99,587	-	-
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.	21.02x	0.91x	4.64x	-.--%	287M
VISA, INC.	29.42x	14.98x	21.3x	0.73%	676B
BLOCK, INC.	36.5x	1.81x	10.35x	-.--%	50.59B
PAYPAL HOLDINGS, INC.	11.49x	1.51x	7.78x	0.97%	49.56B
FISERV, INC.	9.46x	2.68x	6.2x	-.--%	28.85B
CORPAY, INC.	18.52x	5.85x	11.12x	-.--%	25.79B
GLOBAL PAYMENTS INC.	-20.31x	3.4x	7.18x	1.18%	23.26B
PAYPAY CORPORATION	20.02x	6.49x	20.02x	-.--%	10.61B
ONE97 COMMUNICATIONS LIMITED	153.1x	9.32x	142.99x	-.--%	9.62B
EDENRED SE	15.93x	2.7x	6.4x	4.83%	7.81B
Average	29.52x	4.96x	23.80x	0.77%	88.29B
Weighted average by Cap.	27.65x	12.22x	19.92x	0.69%