Company Valuation: internet infinity Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 2,076 1,944 2,472 3,126 3,949 4,170 - -
Change - -6.37% 27.15% 26.47% 26.32% 5.6% - -
Enterprise Value (EV) 1,696 1,658 1,847 2,294 3,347 4,170 4,170 4,170
Change - -2.25% 11.39% 24.23% 45.89% 24.59% 0% 0%
P/E 11.1x 55.4x 19x 12x 12.4x 9.26x 7.87x 6.95x
PBR 1.67x 1.51x 1.78x 1.9x 2.24x 1.95x 1.64x 1.4x
PEG - -0.7x 0x 0.1x 0.5x 0.2x 0.4x 0.5x
Capitalization / Revenue 0.5x 0.44x 0.5x 0.61x 0.67x 0.68x 0.64x 0.59x
EV / Revenue 0x 0x 0x 0x 0x 0.68x 0.64x 0.59x
EV / EBITDA 0x 0x - 0x 0x 4.79x 3.9x 3.42x
EV / EBIT 0x 0x 0x 0x 0x 6.22x 4.91x 4.25x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - 5 12 18 25 30 34
Rate of return - - 1.07% 2.08% 2.41% 3.21% 3.85% 4.36%
EPS 2 34.67 6.5 24.59 47.82 60.4 84.2 99.1 112.2
Distribution rate - - 20.3% 25.1% 29.8% 29.7% 30.3% 30.3%
Net sales 1 4,168 4,464 4,959 5,161 5,892 6,150 6,550 7,100
EBITDA 1 287.3 225.8 - 513.9 723.6 870 1,070 1,220
EBIT 1 156 99 230 401 536 670 850 980
Net income 1 186 35 130 255 319 450 530 600
Net Debt -380 -286 -625 -832 -602 - - -
Reference price 2 386.00 360.00 466.00 576.00 748.00 780.00 780.00 780.00
Nbr of stocks (in thousands) 5,378 5,400 5,304 5,427 5,279 5,346 - -
Announcement Date 13/05/22 15/05/23 15/05/24 15/05/25 15/05/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.47x - - 3.14% 2.73Cr
13.13x0.4x8.38x2.95% 12TCr
14.5x1.82x9.08x0.72% 9.29TCr
14.08x1.53x9.22x2.54% 2.98TCr
24.35x2.69x13.66x1.33% 2.73TCr
31.42x5.67x23.64x2.22% 2.12TCr
7.95x1.43x6.47x-.--% 2.11TCr
17.07x1.56x7.87x4.63% 1.57TCr
12.56x1.59x7.71x0.91% 1.17TCr
13.44x0.99x5.53x3.66% 1.19TCr
Average 15.80x 1.96x 10.17x 2.21% 3.47TCr
Weighted average by Cap. 15.43x 1.55x 9.73x 2%

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

  1. Stock Market
  2. Stocks
  3. 6545 Stock
  4. Valuation internet infinity Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!