Valuation Pacific Net Co.,Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-31 EDT			5-day change	1st Jan Change
1,570.00 ^JPY	+0.77%		-1.51%	-16.98%

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	8,257	-	-
Change	-	-53.74%	14.06%	-11.37%	-7.81%	26.1%	-	-
Enterprise Value (EV)	15,693	9,435	11,082	12,170	13,001	8,257	8,257	8,257
Change	-	-39.88%	17.45%	9.81%	6.83%	-36.49%	0%	0%
P/E	30.6x	33.3x	23.8x	16.3x	12.4x	10.5x	8.51x	7.5x
PBR	6.26x	2.77x	2.93x	2.32x	1.94x	2.27x	1.76x	1.52x
PEG	-	-0.6x	0.4x	0.6x	0.6x	0.2x	1.11x	0.6x
Capitalization / Revenue	2.91x	1.28x	1.25x	1.03x	0.81x	0.87x	0.72x	0.66x
EV / Revenue	0x	0x	0x	0x	0x	0.79x	0.72x	0.66x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.9x	5.5x	4.86x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	36	40	41	48	52	65	65
Rate of return	1%	2.61%	2.57%	3.03%	3.85%	3.01%	4.14%	4.14%
EPS ²	98.57	41.42	65.58	82.77	100.8	164.7	184.4	209.2
Distribution rate	30.4%	86.9%	61%	49.5%	47.6%	31.6%	35.2%	31.1%
Net sales ¹	5,224	5,507	6,404	6,921	8,099	10,457	11,500	12,500
EBITDA	2,076	-	-	-	-	-	-	-
EBIT ¹	767	342	529	658	842	1,391	1,500	1,700
Net income ¹	496	209	336	432	529	865	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	1,570.00	1,570.00	1,570.00
Nbr of stocks (in thousands)	5,038	5,088	5,141	5,250	5,255	5,259	-	-
Announcement Date	7/14/21	7/15/22	7/14/23	7/16/24	7/15/25	7/15/26	-	-

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.($)
PACIFIC NET CO.,LTD.	9.1x	-	-	3.34%	51.39M
IBM	22x	3.58x	12.52x	3.05%	209B
SNOWFLAKE INC.	-104.41x	16.55x	95.82x	-.--%	103B
ACCENTURE PLC	12.09x	1.33x	7x	3.97%	99.92B
TATA CONSULTANCY SERVICES LTD.	15.77x	2.89x	10.9x	5.21%	92.16B
RELX PLC	21.01x	5.48x	13.46x	2.73%	62.81B
INFOSYS LIMITED	15.13x	2.21x	9.37x	5.16%	49B
FUJITSU LIMITED	22.02x	1.8x	11.45x	1.33%	42.45B
NEC CORPORATION	22.32x	1.66x	10.47x	0.85%	41.61B
HCL TECHNOLOGIES LIMITED	18.43x	2.37x	11.35x	4.69%	38.34B
Average	5.34x	4.21x	20.26x	3.03%	73.86B
Weighted average by Cap.	1.49x	4.80x	22.86x	2.99%