Valuation Internet Initiative Japan Inc.
Stocks
3774
JP3152820001
Integrated Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,971.50 JPY | -3.90% |
|
-7.17% | +7.45% |
| 13/05 | Oasis Management Company will make shareholder proposal to Internet Initiative Japan Inc, filing shows | RE |
| 07/05 | Oasis Management holds 7.48% stake in Internet Initiative Japan, filing shows | RE |
Company Valuation: Internet Initiative Japan Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,34,354 | 3,70,735 | 4,96,558 | 5,01,437 | 4,59,807 | 5,26,734 | - | - |
| Change | - | 58.19% | 33.94% | 0.98% | -8.3% | 14.56% | - | - |
| Enterprise Value (EV) 1 | 2,15,471 | 3,43,920 | 4,74,516 | 4,86,143 | 4,60,889 | 4,31,024 | 5,15,607 | 4,95,404 |
| Change | - | 59.61% | 37.97% | 2.45% | -5.19% | -6.48% | -2.23% | -3.92% |
| P/E Ratio | 24.1x | 23.7x | 26.4x | 25.4x | 23.1x | 17.9x | 19.9x | 17.4x |
| PBR | 2.61x | 3.58x | 4.2x | 3.99x | 3.27x | 2.75x | 2.97x | 2.67x |
| PEG | - | 0.4x | 1.3x | 3.51x | 29.69x | 0.8x | 1.6x | 1.2x |
| Capitalization / Revenue | 1.1x | 1.64x | 1.96x | 1.82x | 1.45x | 1.26x | 1.37x | 1.27x |
| EV / Revenue | 1.01x | 1.52x | 1.88x | 1.76x | 1.45x | 1.25x | 1.34x | 1.19x |
| EV / EBITDA | 5.1x | 6.61x | 8.47x | 8.34x | 9.72x | 8.04x | 7.46x | 6.51x |
| EV / EBIT | 15.1x | 14.6x | 17.4x | 16.7x | 15.3x | 12.4x | 12.9x | 10.9x |
| EV / FCF | 7.88x | 10.8x | 23.6x | 21.3x | 68x | 17.9x | 28.1x | 17.2x |
| FCF Yield | 12.7% | 9.23% | 4.24% | 4.7% | 1.47% | 5.6% | 3.56% | 5.82% |
| Dividend per Share 2 | 20 | 24 | 29.26 | 34.36 | 35 | 39 | 45.1 | 50.68 |
| Rate of return | 1.54% | 1.17% | 1.06% | 1.21% | 1.35% | 1.59% | 1.52% | 1.71% |
| EPS 2 | 53.84 | 86.78 | 104.3 | 111.8 | 112.7 | 136.5 | 149 | 170.4 |
| Distribution rate | 37.2% | 27.7% | 28.1% | 30.7% | 31.1% | 28.6% | 30.3% | 29.7% |
| Net sales 1 | 2,13,002 | 2,26,335 | 2,52,708 | 2,76,080 | 3,16,831 | 3,45,395 | 3,84,211 | 4,14,800 |
| EBITDA 1 | 42,221 | 51,991 | 56,022 | 58,325 | 47,416 | 53,637 | 69,090 | 76,130 |
| EBIT 1 | 14,248 | 23,547 | 27,221 | 29,029 | 30,104 | 34,835 | 40,038 | 45,542 |
| Net income 1 | 9,712 | 15,672 | 18,838 | 19,831 | 19,933 | 24,188 | 26,397 | 30,199 |
| Net Debt 1 | -18,883 | -26,815 | -22,042 | -15,294 | 1,082 | -2,825 | -11,127 | -31,330 |
| Reference price 2 | 1,299.00 | 2,052.50 | 2,748.00 | 2,836.00 | 2,599.00 | 2,971.50 | 2,971.50 | 2,971.50 |
| Nbr of stocks (in thousands) | 1,80,411 | 1,80,626 | 1,80,698 | 1,76,811 | 1,76,917 | 1,77,262 | - | - |
| Announcement Date | 12/05/21 | 13/05/22 | 12/05/23 | 10/05/24 | 13/05/25 | 14/05/26 | - | - |
1JPY in Million2JPY
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.37x | 1.6x | 9.04x | 1.29% | 341.53Cr | |
| 44.25x | 3.33x | 34.85x | 1.18% | 931.91Cr | |
| 5.92x | 1.99x | 3.37x | 4.53% | 120.36Cr | |
| 7.76x | 0.47x | 4.26x | 3.03% | 19Cr | |
| 9.04x | 1.05x | 4.27x | 0.39% | 9.68Cr | |
| Average | 18.07x | 1.69x | 11.16x | 2.08% | 284.56Cr | |
| Weighted average by Cap. | 35.26x | 2.75x | 25.37x | 1.51% |
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
- 3774 Stock
- Valuation Internet Initiative Japan Inc.
Select your edition
All financial news and data tailored to specific country editions
