Valuation Internet Initiative Japan Inc.
Stocks
3774
JP3152820001
Integrated Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,311.00 JPY | +4.75% |
|
+7.19% | +19.73% |
| 06-30 | Goldman Sachs Starts Internet Initiative Japan at Neutral with 3,000 Yen Price Target | MT |
| 06-16 | Nikkei 225 Crosses 70,000 Intraday, Closes with Tepid Gains After Bank of Japan Hikes Rates | MT |
Company Valuation: Internet Initiative Japan Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 234,354 | 370,735 | 496,558 | 501,437 | 459,807 | 586,914 | - | - |
| Change | - | 58.19% | 33.94% | 0.98% | -8.3% | 27.64% | - | - |
| Enterprise Value (EV) 1 | 215,471 | 343,920 | 474,516 | 486,143 | 460,889 | 431,024 | 575,787 | 555,584 |
| Change | - | 59.61% | 37.97% | 2.45% | -5.19% | -6.48% | -2% | -3.51% |
| P/E | 24.1x | 23.7x | 26.4x | 25.4x | 23.1x | 17.9x | 22.5x | 20x |
| PBR | 2.61x | 3.58x | 4.2x | 3.99x | 3.27x | 2.75x | 3.32x | 2.95x |
| PEG | - | 0.4x | 1.3x | 3.51x | 29.69x | 0.8x | 2x | 1.6x |
| Capitalization / Revenue | 1.1x | 1.64x | 1.96x | 1.82x | 1.45x | 1.26x | 1.53x | 1.42x |
| EV / Revenue | 1.01x | 1.52x | 1.88x | 1.76x | 1.45x | 1.25x | 1.5x | 1.34x |
| EV / EBITDA | 5.1x | 6.61x | 8.47x | 8.34x | 9.72x | 8.04x | 8.07x | 7.16x |
| EV / EBIT | 15.1x | 14.6x | 17.4x | 16.7x | 15.3x | 12.4x | 14.6x | 12.5x |
| EV / FCF | 7.88x | 10.8x | 23.6x | 21.3x | 68x | 17.9x | 65.7x | 27.8x |
| FCF Yield | 12.7% | 9.23% | 4.24% | 4.7% | 1.47% | 5.6% | 1.52% | 3.6% |
| Dividend per Share 2 | 20 | 24 | 29.26 | 34.36 | 35 | 39 | 44.9 | 50 |
| Rate of return | 1.54% | 1.17% | 1.06% | 1.21% | 1.35% | 1.59% | 1.36% | 1.51% |
| EPS 2 | 53.84 | 86.78 | 104.3 | 111.8 | 112.7 | 136.5 | 147.2 | 165.7 |
| Distribution rate | 37.2% | 27.7% | 28.1% | 30.7% | 31.1% | 28.6% | 30.5% | 30.2% |
| Net sales 1 | 213,002 | 226,335 | 252,708 | 276,080 | 316,831 | 345,395 | 383,555 | 414,690 |
| EBITDA 1 | 42,221 | 51,991 | 56,022 | 58,325 | 47,416 | 53,637 | 71,390 | 77,630 |
| EBIT 1 | 14,248 | 23,547 | 27,221 | 29,029 | 30,104 | 34,835 | 39,398 | 44,332 |
| Net income 1 | 9,712 | 15,672 | 18,838 | 19,831 | 19,933 | 24,188 | 26,097 | 29,379 |
| Net Debt 1 | -18,883 | -26,815 | -22,042 | -15,294 | 1,082 | -2,825 | -11,127 | -31,330 |
| Reference price 2 | 1,299.00 | 2,052.50 | 2,748.00 | 2,836.00 | 2,599.00 | 3,311.00 | 3,311.00 | 3,311.00 |
| Nbr of stocks (in thousands) | 180,411 | 180,626 | 180,698 | 176,811 | 176,917 | 177,262 | - | - |
| Announcement Date | 5/12/21 | 5/13/22 | 5/12/23 | 5/10/24 | 5/13/25 | 5/14/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.89x | 1.63x | 9.24x | 1.26% | 3.45B | |
| 70.64x | 5.14x | 54.28x | 0.79% | 14.08B | |
| 5.75x | 1.94x | 3.29x | 4.66% | 1.16B | |
| 8.19x | 0.5x | 4.51x | 2.87% | 201M | |
| 9.14x | 1.05x | 4.3x | 0.39% | 96.74M | |
| Average | 23.52x | 2.05x | 15.13x | 1.99% | 3.8B | |
| Weighted average by Cap. | 57.20x | 4.24x | 42.20x | 1.13% |
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
- Stock Market
- Stocks
- 3774 Stock
- Valuation Internet Initiative Japan Inc.
Select your edition
All financial news and data tailored to specific country editions
