|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 398.00 JPY | -1.24% |
|
+6.72% | -24.52% |
Company Valuation: Net Protections Holdings, Inc.
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 | 40,100 | - | - |
| Change | - | -24.67% | -56.95% | 110.08% | -22.7% | 11.36% | - | - |
| Enterprise Value (EV) 1 | 61,944 | 49,411 | 19,907 | 39,829 | 22,070 | 19,914 | 17,217 | 40,100 |
| Change | - | -20.23% | -59.71% | 100.08% | -44.59% | -9.77% | -13.55% | 132.91% |
| P/E | 271x | -116x | -26.7x | 34.4x | 20.8x | 18.7x | 14.4x | 10.6x |
| PBR | 3.68x | 2.83x | 1.26x | 2.47x | 1.72x | 1.73x | 1.54x | 1.35x |
| PEG | - | 0x | -0.3x | -0x | 0.8x | 0.8x | 0.5x | 0.3x |
| Capitalization / Revenue | 3.66x | 2.66x | 1.09x | 2.02x | 1.46x | 1.45x | 1.29x | 1.12x |
| EV / Revenue | 3.32x | 2.56x | 0.98x | 1.73x | 0.9x | 0.72x | 0.55x | 1.12x |
| EV / EBITDA | 27.6x | 26.6x | 19.2x | 10.6x | 4.77x | 3.69x | 2.68x | 5.01x |
| EV / EBIT | 69.1x | -122x | -31.7x | 18.9x | 7.75x | 5.65x | 3.79x | 6.73x |
| EV / FCF | 65.8x | -11.2x | -349x | - | 2.47x | 4.98x | 4.3x | 6.68x |
| FCF Yield | 1.52% | -8.89% | -0.29% | - | 40.4% | 20.1% | 23.2% | 15% |
| 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 | 403.00 | 403.00 | 403.00 |
| Nbr of stocks (in thousands) | 96,447 | 96,825 | 97,262 | 97,665 | 99,475 | 99,503 | - | - |
| Announcement Date | 5/13/22 | 5/15/23 | 5/15/24 | 5/15/25 | 5/15/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.89x | 0.74x | 3.78x | -.--% | 250M | |
| 27.86x | 14.88x | 21.13x | 0.76% | 669B | |
| 35.56x | 1.79x | 10.26x | -.--% | 49.15B | |
| 10.95x | 1.49x | 7.6x | 0.97% | 48.97B | |
| 8.82x | 2.58x | 5.97x | -.--% | 26.85B | |
| 17x | 5.63x | 10.7x | -.--% | 23.74B | |
| -55.42x | 3.13x | 6.65x | 1.31% | 21.4B | |
| 21.69x | 6.67x | 21.83x | -.--% | 10.59B | |
| 146.56x | 8.86x | 135.9x | -.--% | 9.1B | |
| 13.96x | 2.49x | 5.91x | 5.35% | 6.95B | |
| Average | 24.59x | 4.83x | 22.97x | 0.84% | 86.61B | |
| Weighted average by Cap. | 25.45x | 12.19x | 19.72x | 0.72% |
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
- 7383 Stock
- Valuation Net Protections Holdings, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
