|
Market Closed -
OTC Markets
15:55:13 2024-04-18 EDT
|
5-day change | 1st Jan Change | ||
| 36.33 USD | +0.53% |
|
-.--% | - |
| 08-19 | Sakura Internet Flags Possible Unauthorized Access to Systems | MT |
| 07-27 | SAKURA Internet Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
Company Valuation: SAKURA Internet Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 20,794 | 22,111 | 202,826 | 147,203 | 99,297 | 150,096 | - | - |
| Change | - | 6.33% | 817.32% | -27.42% | -32.54% | 51.16% | - | - |
| Enterprise Value (EV) 1 | 26,841 | 26,858 | 209,964 | 141,360 | 119,733 | 178,211 | 188,049 | 186,770 |
| Change | - | 0.06% | 681.76% | -32.67% | -15.3% | 48.84% | 5.52% | -0.68% |
| P/E | 75.5x | 33.9x | 311x | 48.9x | 459x | 46.8x | 21.6x | 7.95x |
| PBR | 2.5x | 2.65x | 22.2x | 4.9x | 3.3x | 5.18x | 4.03x | 2.69x |
| PEG | - | 0x | -1,896.06x | 0x | -4.9x | 0x | 0x | 0x |
| Capitalization / Revenue | 1.04x | 1.07x | 9.29x | 4.69x | 2.81x | 3.15x | 2.46x | 1.78x |
| EV / Revenue | 1.34x | 1.3x | 9.62x | 4.5x | 3.39x | 3.74x | 3.08x | 2.22x |
| EV / EBITDA | - | - | - | - | 14.3x | 10.1x | 6.63x | 3.98x |
| EV / EBIT | 35.2x | 24.6x | 238x | 34.1x | -297x | 38x | 19x | 7.25x |
| EV / FCF | 11.8x | 13.5x | -51.7x | -8.59x | -6.5x | -11.4x | 29.5x | 17.1x |
| FCF Yield | 8.5% | 7.4% | -1.93% | -11.6% | -15.4% | -8.79% | 3.39% | 5.85% |
| Dividend per Share 2 | 3 | 3.5 | 3.5 | 4 | 5 | 5.625 | 7.333 | 10.25 |
| Rate of return | 0.53% | 0.56% | 0.06% | 0.11% | 0.2% | 0.15% | 0.2% | 0.27% |
| EPS 2 | 7.55 | 18.29 | 18.26 | 75.23 | 5.4 | 80.07 | 173.4 | 471.8 |
| Distribution rate | 39.7% | 19.1% | 19.2% | 5.32% | 92.6% | 7.03% | 4.23% | 2.17% |
| Net sales 1 | 20,019 | 20,622 | 21,826 | 31,412 | 35,301 | 47,677 | 60,974 | 84,317 |
| EBITDA 1 | - | - | - | - | 8,381 | 17,708 | 28,355 | 46,928 |
| EBIT 1 | 763 | 1,093 | 884 | 4,146 | -403 | 4,692 | 9,877 | 25,776 |
| Net income 1 | 275 | 666 | 651 | 2,937 | 216 | 3,204 | 6,940 | 18,882 |
| Net Debt 1 | 6,047 | 4,747 | 7,138 | -5,843 | 20,436 | 28,116 | 37,954 | 36,675 |
| Reference price 2 | 570.00 | 620.00 | 5,680.00 | 3,680.00 | 2,481.00 | 3,750.00 | 3,750.00 | 3,750.00 |
| Nbr of stocks (in thousands) | 36,480 | 35,663 | 35,709 | 40,001 | 40,023 | 40,026 | - | - |
| Announcement Date | 4/27/22 | 4/27/23 | 4/26/24 | 4/28/25 | 4/27/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 46.84x | 3.74x | 10.06x | 0.15% | 977M | |
| 14.52x | - | - | 4.36% | 146M | |
| 16.02x | - | - | 3.95% | 57.32M | |
| Average | 25.79x | 3.74x | 10.06x | 2.82% | 393.4M | |
| Weighted average by Cap. | 41.35x | 3.74x | 10.06x | 0.85% |
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
- 3778 Stock
- SKURF Stock
- Valuation SAKURA Internet Inc.
Select your edition
All financial news and data tailored to specific country editions
