Valuation Internet Initiative Japan Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 13/10/2026 pm IST			5-day change	1st Jan Change
3,561.00 ^JPY	-3.23%		+2.65%	+28.77%

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	6,31,552	-	-
Change	-	33.94%	0.98%	-8.3%	-5.65%	45.57%	-	-
Enterprise Value (EV) ¹	3,43,920	4,74,516	4,86,143	4,60,889	4,31,024	6,27,750	6,08,450	5,92,952
Change	-	37.97%	2.45%	-5.19%	-6.48%	45.64%	-3.07%	-2.55%
P/E	23.7x	26.4x	25.4x	23.1x	17.9x	25x	21.8x	19.5x
PBR	3.58x	4.2x	3.99x	3.27x	2.75x	3.59x	3.24x	2.92x
PEG	-	1.3x	3.51x	29.69x	0.8x	5.9x	1.5x	1.7x
Capitalization / Revenue	1.64x	1.96x	1.82x	1.45x	1.26x	1.59x	1.47x	1.35x
EV / Revenue	1.52x	1.88x	1.76x	1.45x	1.25x	1.58x	1.42x	1.27x
EV / EBITDA	6.61x	8.47x	8.34x	9.72x	8.04x	9.46x	8.27x	7.55x
EV / EBIT	14.6x	17.4x	16.7x	15.3x	12.4x	16.6x	14.1x	12.4x
EV / FCF	10.8x	23.6x	21.3x	68x	17.9x	46.2x	28.3x	28.3x
FCF Yield	9.23%	4.24%	4.7%	1.47%	5.6%	2.17%	3.53%	3.54%
Dividend per Share ²	24	29.26	34.36	35	39	43.4	50.49	55.72
Rate of return	1.17%	1.06%	1.21%	1.35%	1.59%	1.22%	1.42%	1.56%
EPS ²	86.78	104.3	111.8	112.7	136.5	142.3	163	182.3
Distribution rate	27.7%	28.1%	30.7%	31.1%	28.6%	30.5%	31%	30.6%
Net sales ¹	2,26,335	2,52,708	2,76,080	3,16,831	3,45,395	3,97,147	4,28,211	4,68,519
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	37,774	43,130	47,771
Net income ¹	15,672	18,838	19,831	19,933	24,188	25,246	28,884	32,251
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	3,561.00	3,561.00	3,561.00
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.($)
INTERNET INITIATIVE JAPAN INC.	25.86x	1.63x	9.78x	1.18%	411.14Cr
CHINA MOBILE LIMITED	11.13x	1.32x	4.19x	6.95%	23TCr
VERIZON COMMUNICATIONS, INC.	9.5x	2.38x	6.28x	6.6%	18TCr
DEUTSCHE TELEKOM AG	12.02x	2.04x	5.27x	4.5%	13TCr
NTT, INC.	13.5x	1.86x	8.1x	3.09%	8.87TCr
CHINA TELECOM CORPORATION LIMITED	12.23x	0.93x	3.49x	6.25%	8.43TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.56x	1.79x	4.5x	2.81%	6.41TCr
SAUDI TELECOM COMPANY	14.65x	2.64x	8.23x	5.23%	5.61TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	22.57x	5.21x	19.01x	4.82%	5.35TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.26x	2.64x	5.86x	4.55%	4.92TCr
Average	14.73x	2.24x	7.47x	4.6%	9.37TCr
Weighted average by Cap.	12.39x	2.04x	6.27x	5.45%