Valuation Internet Initiative Japan Inc.

Stocks

Market Closed - Japan Exchange 01:30:00 2026-11-06 EST			5-day change	1st Jan Change
3,607.00 ^JPY	+3.38%		+1.78%	+30.43%

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	639,737	-	-
Change	-	33.94%	0.98%	-8.3%	-5.65%	47.46%	-	-
Enterprise Value (EV) ¹	343,920	474,516	486,143	460,889	431,024	635,934	616,634	601,137
Change	-	37.97%	2.45%	-5.19%	-6.48%	47.54%	-3.03%	-2.51%
P/E	23.7x	26.4x	25.4x	23.1x	17.9x	24.8x	22x	19.7x
PBR	3.58x	4.2x	3.99x	3.27x	2.75x	3.62x	3.27x	2.94x
PEG	-	1.3x	3.51x	29.69x	0.8x	3.74x	1.8x	1.7x
Capitalization / Revenue	1.64x	1.96x	1.82x	1.45x	1.26x	1.58x	1.48x	1.35x
EV / Revenue	1.52x	1.88x	1.76x	1.45x	1.25x	1.57x	1.43x	1.27x
EV / EBITDA	6.61x	8.47x	8.34x	9.72x	8.04x	9.39x	8.34x	7.61x
EV / EBIT	14.6x	17.4x	16.7x	15.3x	12.4x	16.3x	14.2x	12.5x
EV / FCF	10.8x	23.6x	21.3x	68x	17.9x	37.2x	28.7x	28.6x
FCF Yield	9.23%	4.24%	4.7%	1.47%	5.6%	2.69%	3.49%	3.49%
Dividend per Share ²	24	29.26	34.36	35	39	43.4	50.81	56.1
Rate of return	1.17%	1.06%	1.21%	1.35%	1.59%	1.2%	1.41%	1.56%
EPS ²	86.78	104.3	111.8	112.7	136.5	145.6	163.8	183.2
Distribution rate	27.7%	28.1%	30.7%	31.1%	28.6%	29.8%	31%	30.6%
Net sales ¹	226,335	252,708	276,080	316,831	345,395	405,356	432,224	472,138
EBITDA ¹	51,991	56,022	58,325	47,416	53,637	67,747	73,950	78,956
EBIT ¹	23,547	27,221	29,029	30,104	34,835	38,934	43,318	47,990
Net income ¹	15,672	18,838	19,831	19,933	24,188	25,829	29,024	32,414
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	3,607.00	3,607.00	3,607.00
Nbr of stocks (in thousands)	180,626	180,698	176,811	176,917	177,262	177,360	-	-
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.	24.78x	1.57x	9.39x	1.2%	4.04B
CHINA MOBILE LIMITED	11.74x	1.36x	4.29x	6.62%	229B
VERIZON COMMUNICATIONS, INC.	10.12x	2.49x	6.54x	6.17%	189B
DEUTSCHE TELEKOM AG	12.55x	2.08x	5.49x	4.33%	139B
JIO PLATFORMS LIMITED	37.91x	8.3x	15.32x	-	134B
CHINA TELECOM CORPORATION LIMITED	12.13x	1x	3.78x	6.3%	88.44B
NTT, INC.	12.69x	1.7x	7.39x	3.37%	81.84B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.22x	2.1x	5.27x	2.31%	76.9B
SAUDI TELECOM COMPANY	13.94x	2.59x	8.17x	5.29%	55.27B
SINGAPORE TELECOMMUNICATIONS LIMITED	21.95x	5.09x	18.58x	4.93%	51.92B
Average	17.20x	2.83x	8.42x	4.5%	104.91B
Weighted average by Cap.	15.85x	2.84x	7.46x	5.3%