Valuation IPS, Inc.

Stocks

Market Closed - Japan Exchange 12:00:00 14/08/2026 pm IST			5-day change	1st Jan Change
4,045.00 ^JPY	+8.16%		+12.05%	+33.50%

07/08	IPS, Inc. Provides Dividend Guidance for the End of Second Quarter and for the Year Ending March 31, 2027	CI
07/08	Ips, Inc. Provides Earnings Guidance for the Six Months Ending September 30, 2026 and Full Year 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	25,973	30,367	32,066	27,648	37,480	48,964	-	-
Change	-	16.92%	5.6%	-13.78%	35.56%	30.64%	-	-
Enterprise Value (EV)	23,245	30,415	37,933	33,799	46,534	48,964	48,964	48,964
Change	-	30.84%	24.72%	-10.9%	37.68%	5.22%	0%	0%
P/E	13.7x	13.2x	11.1x	10.8x	8.89x	11.5x	10.4x	8.9x
PBR	3.56x	3.25x	2.84x	1.82x	1.99x	2.17x	1.83x	1.54x
PEG	-	0.6x	0.5x	-0.9x	0.1x	14.89x	1x	0.5x
Capitalization / Revenue	2.42x	2.46x	2.27x	1.81x	2.2x	2.44x	2x	1.69x
EV / Revenue	0x	0x	0x	0x	0x	2.44x	2x	1.69x
EV / EBITDA	-	-	-	0x	0x	6.62x	5.56x	4.71x
EV / EBIT	0x	0x	0x	0x	0x	7.9x	6.62x	5.44x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	25	35	37	40	40	40	40	40
Rate of return	1.19%	1.43%	1.48%	1.87%	1.4%	1.07%	1.07%	1.07%
EPS ²	152.4	184.5	225.1	197.1	322.4	324.9	359.3	420.4
Distribution rate	16.4%	19%	16.4%	20.3%	12.4%	12.3%	11.1%	9.51%
Net sales ¹	10,728	12,346	14,117	15,264	16,999	20,100	24,500	29,000
EBITDA ¹	-	-	-	5,411	6,309	7,400	8,800	10,400
EBIT ¹	2,456	3,311	3,894	4,413	5,370	6,200	7,400	9,000
Net income ¹	1,888	2,292	2,835	2,544	4,196	4,250	4,700	5,500
Net Debt	-2,728	48	5,867	6,151	9,054	-	-	-
Reference price ²	2,094.00	2,441.00	2,494.00	2,137.00	2,866.00	3,740.00	3,740.00	3,740.00
Nbr of stocks (in thousands)	12,404	12,440	12,857	12,938	13,077	13,092	-	-
Announcement Date	13/05/22	12/05/23	10/05/24	09/05/25	08/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IPS, INC.	11.51x	-	-	1.07%	31Cr
NETLINK NBN TRUST	44.44x	10.92x	16.05x	5.61%	296.73Cr
AUSSIE BROADBAND LIMITED	29.1x	1.26x	10.03x	1.27%	108.68Cr
SHENANDOAH TELECOMMUNICATIONS COMPANY	-15.24x	-	-	-	72Cr
Average	17.45x	6.09x	13.04x	2.65%	126.95Cr
Weighted average by Cap.	30.74x	8.33x	14.44x	4.21%