Valuation Mynet Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 03/07/2026 pm IST			5-day change	1st Jan Change
229.00 ^JPY	+1.33%		+3.62%	-18.51%

25/02	Sterlite Technologies Ltd Enables Ultra-Fast Connectivity with Mynet for Data Centre in the 'Heart of the Mountains'	CI
19/23/19	Mynet Inc. acquired 70% stake in Digon Co., Ltd. from Tonan Kikuchi.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,434	5,273	3,150	2,392	2,781	2,403
Change	-	-29.07%	-40.26%	-24.06%	16.24%	-13.58%
Enterprise Value (EV) ¹	6,167	3,677	3,260	2,332	2,782	2,177
Change	-	-40.38%	-11.34%	-28.46%	19.27%	-21.73%
P/E	6.6x	22.9x	-1.94x	16.7x	11.3x	10.5x
PBR	2.95x	1.87x	3.16x	2.07x	2x	1.58x
PEG	-	-0.3x	0x	-0x	0.2x	-1.36x
Capitalization / Revenue	0.64x	0.5x	0.3x	0.27x	0.31x	0.32x
EV / Revenue	0.53x	0.35x	0.31x	0.27x	0.31x	0.29x
EV / EBITDA	4.66x	4.68x	-59.3x	7.67x	5.68x	5.26x
EV / EBIT	5.43x	6.36x	-8.15x	16.9x	6.48x	5.81x
EV / FCF	4.01x	8.31x	-20.5x	6.96x	-20.1x	5.56x
FCF Yield	24.9%	12%	-4.88%	14.4%	-4.97%	18%
Dividend per Share ²	-	6	6	-	-	-
Rate of return	-	0.99%	1.61%	-	-	-
EPS ²	130.7	26.45	-191.3	16.97	29.03	26.78
Distribution rate	-	22.7%	-3.14%	-	-	-
Net sales ¹	11,533	10,571	10,542	8,717	8,846	7,478
EBITDA ¹	1,323	785	-55	304	490	414
EBIT ¹	1,135	578	-400	138	429	375
Net income ¹	1,129	229	-1,633	143	245	228
Net Debt ¹	-1,267	-1,596	110	-60	1	-226
Reference price ²	863.00	607.00	372.00	284.00	329.00	281.00
Nbr of stocks (in thousands)	8,614	8,687	8,468	8,424	8,452	8,552
Announcement Date	26/03/21	30/03/22	30/03/23	29/03/24	28/03/25	27/03/26

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.($)
MYNET INC.	-	-	-	-	1.21Cr
NETEASE, INC.	13.88x	3.11x	8.09x	2.54%	8.39TCr
NEXON CO., LTD.	15.69x	1.95x	6.7x	2.69%	1.12TCr
KRAFTON, INC.	10.64x	1.87x	5.43x	0.92%	674.67Cr
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.71x	2.35x	10.82x	5.93%	629.02Cr
SQUARE ENIX HOLDINGS CO., LTD.	24.47x	2.07x	10.37x	1.86%	560.56Cr
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13.64x	3.26x	8.15x	5.59%	378.48Cr
PERFECT WORLD CO., LTD.	14.29x	2.35x	9.99x	6.99%	339.45Cr
NC CORPORATION	11.92x	1.37x	6.19x	0.51%	330.68Cr
KOEI TECMO HOLDINGS CO., LTD.	14.57x	4.63x	11.26x	3.62%	324.08Cr
Average	14.76x	2.55x	8.56x	3.4%	1.28TCr
Weighted average by Cap.	14.30x	2.84x	8.15x	2.79%