Valuation XNET Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-09-11 am EDT			5-day change	1st Jan Change
2,075.00 ^JPY	-5.64%		-3.80%	+36.24%

Aug. 18	XNET Corporation Provides Special Dividend Guidance for the Second Quarter-End of Fiscal Year Ending March 31, 2027 and Fiscal Year-End of Fiscal Year Ending March 31, 2027	CI
Aug. 18	XNET Corporation Provides Non-Consolidated Earnings Guidance for First Half and Full Year of Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	8,881	8,162	8,336	10,327	5,714	6,232
Change	-	-8.09%	2.13%	23.89%	-44.67%	9.07%
Enterprise Value (EV) ¹	6,361	4,653	4,615	5,708	6,458	6,244
Change	-	-26.85%	-0.83%	23.68%	13.14%	-3.31%
P/E	15.4x	11.4x	12x	13.9x	10.6x	11.5x
PBR	1.25x	1.08x	1.04x	1.21x	1.96x	1.91x
PEG	-	0.5x	-3.59x	2.05x	0.2x	14.82x
Capitalization / Revenue	1.76x	1.51x	1.56x	1.86x	1.08x	1.1x
EV / Revenue	1.26x	0.86x	0.86x	1.03x	1.22x	1.1x
EV / EBITDA	9.01x	4.75x	4.8x	5.29x	7.33x	5.98x
EV / EBIT	9.17x	4.81x	4.86x	5.35x	7.5x	6.12x
EV / FCF	-147x	15.3x	22.2x	11.5x	-31.7x	23.4x
FCF Yield	-0.68%	6.55%	4.5%	8.7%	-3.16%	4.27%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	69.72	86.91	84	89.69	128.7	129.7
Distribution rate	-	-	-	-	-	-
Net sales ¹	5,039	5,419	5,357	5,547	5,300	5,658
EBITDA ¹	706	980	962	1,080	881	1,044
EBIT ¹	694	968	950	1,067	861	1,021
Net income ¹	576	718	694	741	581	542
Net Debt ¹	-2,520	-3,509	-3,721	-4,619	744	12
Reference price ²	1,075.00	988.00	1,009.00	1,250.00	1,367.00	1,491.00
Nbr of stocks (in thousands)	8,262	8,262	8,262	8,262	4,180	4,180
Announcement Date	6/25/21	6/28/22	6/28/23	6/26/24	6/26/25	6/25/26

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.($)
XNET CORPORATION	-	-	-	-	59.69M
IBM	22.98x	3.75x	13.09x	2.89%	220B
SNOWFLAKE INC.	-129.28x	18.03x	99.95x	-.--%	116B
ACCENTURE PLC	13.22x	1.46x	7.65x	3.63%	109B
TATA CONSULTANCY SERVICES LTD.	14.27x	2.6x	9.82x	5.76%	83.41B
RELX PLC	19.47x	5.16x	12.68x	2.92%	58.93B
INFOSYS LIMITED	13.59x	1.96x	8.32x	5.74%	43.9B
FUJITSU LIMITED	21.33x	1.74x	10.84x	1.37%	42.66B
NEC CORPORATION	20.19x	1.52x	9.78x	0.94%	39.5B
HCL TECHNOLOGIES LIMITED	16.66x	2.09x	9.91x	5.24%	34.16B
Average	1.38x	4.26x	20.23x	3.16%	74.82B
Weighted average by Cap.	-4.42x	5.20x	24.66x	2.96%