Valuation Net Protections Holdings, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-18 am EDT			5-day change	1st Jan Change
396.00 ^JPY	+2.59%		+1.54%	-24.71%

Aug. 14	Net Protections Holdings, Inc. Provides Consolidated Earnings Guidance for the First Half and Full Fiscal Year Ending March 31, 2027	CI
Aug. 14	Net Protections Holdings, Inc. Reports Earnings Results for the First Quarter Ended June 30, 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	39,454	-	-
Change	-	-24.67%	-56.95%	110.08%	-22.7%	9.56%	-	-
Enterprise Value (EV) ¹	61,944	49,411	19,907	39,829	22,070	23,046	17,986	15,250
Change	-	-20.23%	-59.71%	100.08%	-44.59%	4.42%	-21.95%	-15.22%
P/E	271x	-116x	-26.7x	34.4x	20.8x	18.3x	14.6x	11.9x
PBR	3.68x	2.83x	1.26x	2.47x	1.72x	1.68x	1.51x	1.32x
PEG	-	0x	-0.3x	-0x	0.8x	0.8x	0.6x	0.5x
Capitalization / Revenue	3.66x	2.66x	1.09x	2.02x	1.46x	1.43x	1.27x	1.12x
EV / Revenue	3.32x	2.56x	0.98x	1.73x	0.9x	0.83x	0.58x	0.43x
EV / EBITDA	27.6x	26.6x	19.2x	10.6x	4.77x	4.19x	2.77x	2x
EV / EBIT	69.1x	-122x	-31.7x	18.9x	7.75x	6.43x	4.07x	2.94x
EV / FCF	65.8x	-11.2x	-349x	-	2.47x	5.76x	4.5x	2.54x
FCF Yield	1.52%	-8.89%	-0.29%	-	40.4%	17.4%	22.2%	39.3%
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	396.00	396.00	396.00
Nbr of stocks (in thousands)	96,447	96,825	97,262	97,665	99,475	99,631	-	-
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.	17.81x	0.8x	4.01x	-.--%	247M
VISA, INC.	29.53x	15.05x	21.38x	0.73%	679B
BLOCK, INC.	46.42x	1.72x	9.63x	-.--%	46.23B
PAYPAL HOLDINGS, INC.	10.41x	1.39x	7.13x	1.06%	45.29B
CORPAY, INC.	20.27x	6.18x	11.79x	-.--%	26.54B
FISERV, INC.	10.43x	2.66x	6.4x	-.--%	26.22B
GLOBAL PAYMENTS INC.	-20.16x	3.27x	6.98x	1.2%	22.6B
PAYPAY CORPORATION	22.72x	6.95x	21.45x	-.--%	12.13B
ONE97 COMMUNICATIONS LIMITED	85.86x	9.24x	82.57x	-.--%	11.79B
EDENRED SE	15.91x	2.7x	6.37x	4.86%	7.72B
Average	23.92x	4.99x	17.77x	0.79%	87.78B
Weighted average by Cap.	27.84x	12.40x	19.61x	0.69%