Company Valuation: internet infinity Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 2,076 1,944 2,472 3,126 3,949 4,090 - -
Change - -6.37% 27.15% 26.47% 26.32% 3.57% - -
Enterprise Value (EV) 1,696 1,658 1,847 2,294 3,347 4,090 4,090 4,090
Change - -2.25% 11.39% 24.23% 45.89% 22.19% 0% 0%
P/E 11.1x 55.4x 19x 12x 12.4x 9.09x 7.72x 6.82x
PBR 1.67x 1.51x 1.78x 1.9x 2.24x 1.91x 1.61x 1.37x
PEG - -0.7x 0x 0.1x 0.5x 0.2x 0.4x 0.5x
Capitalization / Revenue 0.5x 0.44x 0.5x 0.61x 0.67x 0.67x 0.62x 0.58x
EV / Revenue 0x 0x 0x 0x 0x 0.67x 0.62x 0.58x
EV / EBITDA 0x 0x - 0x 0x 4.54x 3.82x 3.35x
EV / EBIT 0x 0x 0x 0x 0x 5.84x 4.81x 4.17x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - 5 12 18 25 30 34
Rate of return - - 1.07% 2.08% 2.41% 3.27% 3.92% 4.44%
EPS 2 34.67 6.5 24.59 47.82 60.4 84.2 99.1 112.2
Distribution rate - - 20.3% 25.1% 29.8% 29.7% 30.3% 30.3%
Net sales 1 4,168 4,464 4,959 5,161 5,892 6,120 6,550 7,100
EBITDA 1 287.3 225.8 - 513.9 723.6 900 1,070 1,220
EBIT 1 156 99 230 401 536 700 850 980
Net income 1 186 35 130 255 319 450 530 600
Net Debt -380 -286 -625 -832 -602 - - -
Reference price 2 386.00 360.00 466.00 576.00 748.00 765.00 765.00 765.00
Nbr of stocks (in thousands) 5,378 5,400 5,304 5,427 5,279 5,346 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.29x - - 3.2% 25.79M
16.9x0.47x10.1x2.51% 135B
12.65x1.66x8.22x0.82% 84.04B
12.48x1.43x8.68x2.72% 26.91B
20.99x2.3x11.62x1.59% 22.34B
28.91x5.33x22.48x2.41% 19.8B
7.62x1.22x5.77x-.--% 16.57B
16.03x1.5x7.65x4.38% 15.58B
15.84x1.82x8.75x0.72% 14.87B
13.97x1.03x5.8x3.28% 12.8B
Average 15.47x 1.86x 9.90x 2.16% 34.81B
Weighted average by Cap. 15.84x 1.39x 9.81x 1.97%

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

  1. Stock Market
  2. Stocks
  3. 6545 Stock
  4. Valuation internet infinity Inc.