Valuation SAKURA Internet Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-17 EDT			5-day change	1st Jan Change
3,800.00 ^JPY	-1.81%		+10.47%	+36.69%

07-27	SAKURA Internet Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-23	Sakura Internet Board Approves Treasury Share Disposal Under Restricted Stock Compensation Plan	MT

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	152,097	-	-
Change	-	6.33%	817.32%	-27.42%	-32.54%	53.17%	-	-
Enterprise Value (EV) ¹	26,841	26,858	209,964	141,360	119,733	180,213	190,051	188,772
Change	-	0.06%	681.76%	-32.67%	-15.3%	50.51%	5.46%	-0.67%
P/E	75.5x	33.9x	311x	48.9x	459x	47.5x	21.9x	8.05x
PBR	2.5x	2.65x	22.2x	4.9x	3.3x	5.25x	4.08x	2.72x
PEG	-	0x	-1,896.06x	0x	-4.9x	0x	0x	0x
Capitalization / Revenue	1.04x	1.07x	9.29x	4.69x	2.81x	3.19x	2.49x	1.8x
EV / Revenue	1.34x	1.3x	9.62x	4.5x	3.39x	3.78x	3.12x	2.24x
EV / EBITDA	-	-	-	-	14.3x	10.2x	6.7x	4.02x
EV / EBIT	35.2x	24.6x	238x	34.1x	-297x	38.4x	19.2x	7.32x
EV / FCF	11.8x	13.5x	-51.7x	-8.59x	-6.5x	-11.5x	29.8x	17.3x
FCF Yield	8.5%	7.4%	-1.93%	-11.6%	-15.4%	-8.7%	3.36%	5.79%
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%	0.19%	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	3,800.00	3,800.00	3,800.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAKURA INTERNET INC.	48.34x	3.84x	10.33x	0.15%	973M
ITMEDIA INC.	17.44x	-	-	3.99%	154M
J-STREAM INC.	16.06x	-	-	3.94%	55.47M
Average	27.28x	3.84x	10.33x	2.69%	394.15M
Weighted average by Cap.	42.81x	3.84x	10.33x	0.82%