Valuation Internet Initiative Japan Inc. OTC Markets

Stocks

Market Closed - OTC Markets 02:26:54 07/11/2026 am IST			5-day change	1st Jan Change
45.49 ^USD	+16.34%		+1.86%	+28.76%

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	6,39,737	-	-
Change	-	33.94%	0.98%	-8.3%	-5.65%	47.46%	-	-
Enterprise Value (EV) ¹	3,43,920	4,74,516	4,86,143	4,60,889	4,31,024	6,35,934	6,16,634	6,01,137
Change	-	37.97%	2.45%	-5.19%	-6.48%	47.54%	-3.03%	-2.51%
P/E	23.7x	26.4x	25.4x	23.1x	17.9x	24.8x	22x	19.7x
PBR	3.58x	4.2x	3.99x	3.27x	2.75x	3.62x	3.27x	2.94x
PEG	-	1.3x	3.51x	29.69x	0.8x	3.74x	1.8x	1.7x
Capitalization / Revenue	1.64x	1.96x	1.82x	1.45x	1.26x	1.58x	1.48x	1.35x
EV / Revenue	1.52x	1.88x	1.76x	1.45x	1.25x	1.57x	1.43x	1.27x
EV / EBITDA	6.61x	8.47x	8.34x	9.72x	8.04x	9.39x	8.34x	7.61x
EV / EBIT	14.6x	17.4x	16.7x	15.3x	12.4x	16.3x	14.2x	12.5x
EV / FCF	10.8x	23.6x	21.3x	68x	17.9x	37.2x	28.7x	28.6x
FCF Yield	9.23%	4.24%	4.7%	1.47%	5.6%	2.69%	3.49%	3.49%
Dividend per Share ²	24	29.26	34.36	35	39	43.4	50.81	56.1
Rate of return	1.17%	1.06%	1.21%	1.35%	1.59%	1.2%	1.41%	1.56%
EPS ²	86.78	104.3	111.8	112.7	136.5	145.6	163.8	183.2
Distribution rate	27.7%	28.1%	30.7%	31.1%	28.6%	29.8%	31%	30.6%
Net sales ¹	2,26,335	2,52,708	2,76,080	3,16,831	3,45,395	4,05,356	4,32,224	4,72,138
EBITDA ¹	51,991	56,022	58,325	47,416	53,637	67,747	73,950	78,956
EBIT ¹	23,547	27,221	29,029	30,104	34,835	38,934	43,318	47,990
Net income ¹	15,672	18,838	19,831	19,933	24,188	25,829	29,024	32,414
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	3,607.00	3,607.00	3,607.00
Nbr of stocks (in thousands)	1,80,626	1,80,698	1,76,811	1,76,917	1,77,262	1,77,360	-	-
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.($)
CHINA MOBILE LIMITED	11.74x	1.36x	4.29x	6.62%	23TCr
VERIZON COMMUNICATIONS, INC.	10.12x	2.49x	6.54x	6.17%	19TCr
DEUTSCHE TELEKOM AG	12.55x	2.08x	5.49x	4.33%	14TCr
JIO PLATFORMS LIMITED	37.91x	8.3x	15.32x	-	13TCr
CHINA TELECOM CORPORATION LIMITED	12.13x	1x	3.78x	6.3%	8.84TCr
NTT, INC.	12.69x	1.7x	7.39x	3.37%	8.18TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.22x	2.1x	5.27x	2.31%	7.69TCr
SAUDI TELECOM COMPANY	13.94x	2.59x	8.17x	5.29%	5.53TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	21.95x	5.09x	18.58x	4.93%	5.19TCr
Average	16.36x	2.97x	8.31x	4.91%	11.61TCr
Weighted average by Cap.	15.82x	2.85x	7.46x	5.31%