Valuation Pacific Net Co.,Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
1,618.00 ^JPY	+0.19%		-1.46%	-14.44%

19-08-07	Tranche Update on Pacific Net Co.,Ltd.'s Equity Buyback Plan announced on August 7, 2019.	CI
19-08-07	Pacific Net Co.,Ltd.'s Equity Buyback announced on August 7, 2019 has closed with 136,800 shares, representing 2.64% for ¥118.47 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,189	7,026	8,014	7,103	6,548	8,503	-	-
Change	-	-53.74%	14.06%	-11.37%	-7.81%	29.85%	-	-
Enterprise Value (EV)	15,693	9,435	11,082	12,170	13,001	8,503	8,503	8,503
Change	-	-39.88%	17.45%	9.81%	6.83%	-34.6%	0%	0%
P/E Ratio	30.6x	33.3x	23.8x	16.3x	12.4x	9.45x	8.76x	7.73x
PBR	6.26x	2.77x	2.93x	2.32x	1.94x	2.11x	1.8x	1.54x
PEG	-	-0.6x	0.4x	0.6x	0.6x	0.1x	1.13x	0.6x
Capitalization / Revenue	2.91x	1.28x	1.25x	1.03x	0.81x	0.81x	0.74x	0.68x
EV / Revenue	0x	0x	0x	0x	0x	0.81x	0.74x	0.68x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.07x	5.67x	5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	36	40	41	48	52	56	63
Rate of return	1%	2.61%	2.57%	3.03%	3.85%	3.21%	3.46%	3.89%
EPS ²	98.57	41.42	65.58	82.77	100.8	171.3	184.6	209.3
Distribution rate	30.4%	86.9%	61%	49.5%	47.6%	30.4%	30.3%	30.1%
Net sales ¹	5,224	5,507	6,404	6,921	8,099	10,500	11,500	12,500
EBITDA	2,076	-	-	-	-	-	-	-
EBIT ¹	767	342	529	658	842	1,400	1,500	1,700
Net income ¹	496	209	336	432	529	900	970	1,100
Net Debt	504	2,409	3,068	5,067	6,453	-	-	-
Reference price ²	3,015.00	1,381.00	1,559.00	1,353.00	1,246.00	1,618.00	1,618.00	1,618.00
Nbr of stocks (in thousands)	5,038	5,088	5,141	5,250	5,255	5,255	-	-
Announcement Date	7/14/21	7/15/22	7/14/23	7/16/24	7/15/25	-	-	-

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.($)
PACIFIC NET CO.,LTD.	9.45x	-	-	3.21%	53.08M
IBM	26.52x	4.25x	14.83x	2.48%	256B
ACCENTURE PLC	12.66x	1.35x	7.08x	3.82%	105B
AUTOMATIC DATA PROCESSING, INC.	20.4x	4.15x	14.17x	2.92%	90.42B
SNOWFLAKE INC.	-81.53x	12.84x	74.47x	-.--%	80.68B
TATA CONSULTANCY SERVICES LTD.	13.87x	2.53x	9.34x	6.01%	82.27B
RELX PLC	19.59x	5.12x	12.66x	2.9%	58.94B
INFOSYS LIMITED	14.49x	2.12x	8.9x	5.34%	47.53B
FUJITSU LIMITED	12.93x	1.48x	10.14x	1.25%	35.3B
NEC CORPORATION	20.8x	1.41x	10.03x	0.84%	32.12B
Average	6.92x	3.92x	17.96x	2.88%	78.77B
Weighted average by Cap.	9.50x	4.25x	18.34x	2.91%