Valuation Net Protections Holdings, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-22 EDT			5-day change	1st Jan Change
371.00 ^JPY	-0.54%		-1.85%	-29.47%

09-18	Net Protections, Inc. Amends Syndicated Loan Agreement to Extend Maturity	CI
08-14	Net Protections Holdings, Inc. Provides Consolidated Earnings Guidance for the First Half and Full 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	68,381	51,511	22,176	46,586	36,010	36,993	-	-
Change	-	-24.67%	-56.95%	110.08%	-22.7%	2.73%	-	-
Enterprise Value (EV) ¹	61,944	49,411	19,907	39,829	22,070	20,585	15,525	12,789
Change	-	-20.23%	-59.71%	100.08%	-44.59%	-6.73%	-24.58%	-17.63%
P/E	271x	-116x	-26.7x	34.4x	20.8x	17.1x	13.6x	11.1x
PBR	3.68x	2.83x	1.26x	2.47x	1.72x	1.57x	1.42x	1.24x
PEG	-	0x	-0.3x	-0x	0.8x	0.7x	0.5x	0.5x
Capitalization / Revenue	3.66x	2.66x	1.09x	2.02x	1.46x	1.34x	1.19x	1.05x
EV / Revenue	3.32x	2.56x	0.98x	1.73x	0.9x	0.74x	0.5x	0.36x
EV / EBITDA	27.6x	26.6x	19.2x	10.6x	4.77x	3.74x	2.39x	1.68x
EV / EBIT	69.1x	-122x	-31.7x	18.9x	7.75x	5.74x	3.51x	2.46x
EV / FCF	65.8x	-11.2x	-349x	-	2.47x	5.15x	3.88x	2.13x
FCF Yield	1.52%	-8.89%	-0.29%	-	40.4%	19.4%	25.8%	46.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.62	-4.59	-8.55	13.86	17.44	21.67	27.18	33.35
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	18,665	19,330	20,313	23,032	24,589	27,685	31,101	35,182
EBITDA ¹	2,246	1,859	1,037	3,747	4,626	5,499	6,501	7,624
EBIT ¹	897	-404	-627	2,103	2,848	3,586	4,420	5,189
Net income ¹	235	-443	-828	1,350	1,732	2,161	2,695	3,305
Net Debt ¹	-6,437	-2,100	-2,269	-6,757	-13,940	-16,408	-21,468	-24,204
Reference price ²	709.00	532.00	228.00	477.00	362.00	371.00	371.00	371.00
Nbr of stocks (in thousands)	96,447	96,825	97,262	97,665	99,475	99,711	-	-
Announcement Date	5/13/22	5/15/23	5/15/24	5/15/25	5/15/26	-	-	-

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.($)
NET PROTECTIONS HOLDINGS, INC.	17.21x	0.75x	3.78x	-.--%	235M
VISA, INC.	32.55x	16.57x	23.55x	0.66%	749B
CINTAS CORPORATION	39.94x	7.26x	25.77x	0.9%	87.42B
UNITED RENTALS, INC.	22.86x	4.52x	9.84x	0.73%	66.54B
PAYPAL HOLDINGS, INC.	11.28x	1.49x	7.67x	0.98%	48.93B
BLOCK, INC.	46.89x	1.75x	9.82x	-.--%	47.28B
NEBIUS GROUP	-81.19x	18.17x	43.84x	-.--%	47.03B
SUNBELT RENTALS HOLDINGS, INC.	20.03x	3.41x	8.12x	1.58%	32.17B
CORPAY, INC.	20.43x	6.22x	11.92x	-.--%	26.76B
FISERV, INC.	10.13x	2.62x	6.34x	-.--%	25.64B
Average	14.01x	6.28x	15.07x	0.49%	113.06B
Weighted average by Cap.	26.34x	12.99x	21.39x	0.64%