Valuation Internet Initiative Japan Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-03 EDT			5-day change	1st Jan Change
3,250.00 ^JPY	+0.12%		-0.37%	+17.52%

09-02	Nomura Downgrades Internet Initiative Japan to Neutral from Buy; Price Target is 3,477 Yen	MT
08-06	Internet Initiative Japan Inc. Provides Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending March 31, 2027 the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	370,735	496,558	501,437	459,807	433,849	575,686	-	-
Change	-	33.94%	0.98%	-8.3%	-5.65%	32.69%	-	-
Enterprise Value (EV) ¹	343,920	474,516	486,143	460,889	431,024	571,884	552,584	537,086
Change	-	37.97%	2.45%	-5.19%	-6.48%	32.68%	-3.37%	-2.8%
P/E	23.7x	26.4x	25.4x	23.1x	17.9x	22.5x	19.8x	17.9x
PBR	3.58x	4.2x	3.99x	3.27x	2.75x	3.26x	2.91x	2.59x
PEG	-	1.3x	3.51x	29.69x	0.8x	4.03x	1.4x	1.7x
Capitalization / Revenue	1.64x	1.96x	1.82x	1.45x	1.26x	1.47x	1.36x	1.24x
EV / Revenue	1.52x	1.88x	1.76x	1.45x	1.25x	1.46x	1.31x	1.16x
EV / EBITDA	6.61x	8.47x	8.34x	9.72x	8.04x	8.78x	7.42x	6.8x
EV / EBIT	14.6x	17.4x	16.7x	15.3x	12.4x	14.8x	12.6x	11.1x
EV / FCF	10.8x	23.6x	21.3x	68x	17.9x	73x	28.5x	23.7x
FCF Yield	9.23%	4.24%	4.7%	1.47%	5.6%	1.37%	3.51%	4.22%
Dividend per Share ²	24	29.26	34.36	35	39	44	49.45	53
Rate of return	1.17%	1.06%	1.21%	1.35%	1.59%	1.36%	1.52%	1.63%
EPS ²	86.78	104.3	111.8	112.7	136.5	144.1	164.1	181.6
Distribution rate	27.7%	28.1%	30.7%	31.1%	28.6%	30.5%	30.1%	29.2%
Net sales ¹	226,335	252,708	276,080	316,831	345,395	392,439	422,810	464,886
EBITDA ¹	51,991	56,022	58,325	47,416	53,637	65,152	74,505	78,947
EBIT ¹	23,547	27,221	29,029	30,104	34,835	38,521	43,926	48,228
Net income ¹	15,672	18,838	19,831	19,933	24,188	25,560	29,097	32,221
Net Debt ¹	-26,815	-22,042	-15,294	1,082	-2,825	-3,803	-23,103	-38,600
Reference price ²	2,052.50	2,748.00	2,836.00	2,599.00	2,447.50	3,246.00	3,246.00	3,246.00
Nbr of stocks (in thousands)	180,626	180,698	176,811	176,917	177,262	177,353	-	-
Announcement Date	5/13/22	5/12/23	5/10/24	5/13/25	5/14/26	-	-	-

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.($)
INTERNET INITIATIVE JAPAN INC.	22.52x	1.46x	8.78x	1.36%	3.63B
RUIJIE NETWORKS CO., LTD.	79.89x	5.88x	58.35x	0.7%	20.03B
CONVERGE INFORMATION AND COMMUNICATIONS TECHNOLOGY SOLUTIONS, INC.	5.45x	1.86x	3.16x	5.41%	1.05B
FREEBIT CO., LTD.	9.45x	0.58x	5.24x	2.49%	238M
UNIDATA S.P.A.	10.09x	1.13x	4.61x	0.35%	109M
Average	25.48x	2.18x	16.03x	2.06%	5.01B
Weighted average by Cap.	67.50x	5.00x	48.12x	1.01%