Valuation Internet Initiative Japan Inc. OTC Markets

Stocks

Market Closed - OTC Markets 01:28:49 18/09/2026 am IST			5-day change	1st Jan Change
42.70 ^USD	+3.67%		-3.06%	+20.86%

02/09	Nomura Downgrades Internet Initiative Japan to Neutral from Buy; Price Target is 3,477 Yen	MT
07/08	Internet Initiative Japan Inc. Provides Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending March 31, 2027 the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	3,70,735	4,96,558	5,01,437	4,59,807	4,33,849	6,08,319	-	-
Change	-	33.94%	0.98%	-8.3%	-5.65%	40.21%	-	-
Enterprise Value (EV) ¹	3,43,920	4,74,516	4,86,143	4,60,889	4,31,024	6,04,516	5,85,217	5,69,719
Change	-	37.97%	2.45%	-5.19%	-6.48%	40.25%	-3.19%	-2.65%
P/E	23.7x	26.4x	25.4x	23.1x	17.9x	23.9x	20.9x	18.8x
PBR	3.58x	4.2x	3.99x	3.27x	2.75x	3.45x	3.11x	2.81x
PEG	-	1.3x	3.51x	29.69x	0.8x	4.8x	1.4x	1.7x
Capitalization / Revenue	1.64x	1.96x	1.82x	1.45x	1.26x	1.54x	1.42x	1.29x
EV / Revenue	1.52x	1.88x	1.76x	1.45x	1.25x	1.53x	1.37x	1.21x
EV / EBITDA	6.61x	8.47x	8.34x	9.72x	8.04x	9.11x	7.95x	7.25x
EV / EBIT	14.6x	17.4x	16.7x	15.3x	12.4x	15.9x	13.5x	11.9x
EV / FCF	10.8x	23.6x	21.3x	68x	17.9x	44.4x	27.2x	27.1x
FCF Yield	9.23%	4.24%	4.7%	1.47%	5.6%	2.25%	3.67%	3.68%
Dividend per Share ²	24	29.26	34.36	35	39	43.9	50.95	55.91
Rate of return	1.17%	1.06%	1.21%	1.35%	1.59%	1.28%	1.49%	1.63%
EPS ²	86.78	104.3	111.8	112.7	136.5	143.3	164.4	182.6
Distribution rate	27.7%	28.1%	30.7%	31.1%	28.6%	30.6%	31%	30.6%
Net sales ¹	2,26,335	2,52,708	2,76,080	3,16,831	3,45,395	3,95,147	4,26,901	4,70,910
EBITDA ¹	51,991	56,022	58,325	47,416	53,637	66,344	73,597	78,540
EBIT ¹	23,547	27,221	29,029	30,104	34,835	38,047	43,493	47,801
Net income ¹	15,672	18,838	19,831	19,933	24,188	25,420	29,113	32,298
Net Debt ¹	-26,815	-22,042	-15,294	1,082	-2,825	-3,803	-23,103	-38,600
Reference price ²	2,052.50	2,748.00	2,836.00	2,599.00	2,447.50	3,430.00	3,430.00	3,430.00
Nbr of stocks (in thousands)	1,80,626	1,80,698	1,76,811	1,76,917	1,77,262	1,77,353	-	-
Announcement Date	13/05/22	12/05/23	10/05/24	13/05/25	14/05/26	-	-	-

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.($)
RUIJIE NETWORKS CO., LTD.	77.39x	5.82x	61.53x	0.75%	1.89TCr
INTERNET INITIATIVE JAPAN INC.	23.93x	1.53x	9.11x	1.28%	386.52Cr
CONVERGE INFORMATION AND COMMUNICATIONS TECHNOLOGY SOLUTIONS, INC.	5.53x	1.87x	3.19x	5.06%	104.87Cr
FREEBIT CO., LTD.	9.37x	0.58x	5.19x	2.51%	24Cr
UNIDATA S.P.A.	13.29x	1.2x	4.86x	0.26%	12Cr
Average	25.90x	2.20x	16.78x	1.97%	482.8Cr
Weighted average by Cap.	64.73x	4.89x	49.77x	1.04%