Valuation Pacific Net Co.,Ltd.

Stocks

Market Closed - Japan Exchange 12:00:00 11/09/2026 pm IST			5-day change	1st Jan Change
1,565.00 ^JPY	-1.32%		-1.88%	-17.24%

08/19/08	Tranche Update on Pacific Net Co.,Ltd.'s Equity Buyback Plan announced on August 7, 2019.	CI
08/19/08	Pacific Net Co.,Ltd.'s Equity Buyback announced on August 7, 2019 has closed with 136,800 shares, representing 2.64% for ¥118.47 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	7,026	8,014	7,103	6,548	9,075	8,231	-	-
Change	-	14.06%	-11.37%	-7.81%	38.59%	-9.3%	-	-
Enterprise Value (EV)	9,435	11,082	12,170	13,001	17,030	8,231	8,231	8,231
Change	-	17.45%	9.81%	6.83%	30.99%	-51.67%	0%	0%
P/E	33.3x	23.8x	16.3x	12.4x	10.5x	8.49x	7.48x	6.64x
PBR	2.77x	2.93x	2.32x	1.94x	2.27x	1.76x	1.51x	1.3x
PEG	-	0.4x	0.6x	0.6x	0.2x	0.7x	0.6x	0.5x
Capitalization / Revenue	1.28x	1.25x	1.03x	0.81x	0.87x	0.72x	0.66x	0.61x
EV / Revenue	0x	0x	0x	0x	0x	0.72x	0.66x	0.61x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.49x	4.84x	4.33x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	36	40	41	48	52	65	65	70
Rate of return	2.61%	2.57%	3.03%	3.85%	3.01%	4.15%	4.15%	4.47%
EPS ²	41.42	65.58	82.77	100.8	164.7	184.4	209.2	235.8
Distribution rate	86.9%	61%	49.5%	47.6%	31.6%	35.2%	31.1%	29.7%
Net sales ¹	5,507	6,404	6,921	8,099	10,457	11,500	12,500	13,500
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	342	529	658	842	1,391	1,500	1,700	1,900
Net income ¹	209	336	432	529	865	970	1,100	1,240
Net Debt	2,409	3,068	5,067	6,453	7,955	-	-	-
Reference price ²	1,381.00	1,559.00	1,353.00	1,246.00	1,726.00	1,565.00	1,565.00	1,565.00
Nbr of stocks (in thousands)	5,088	5,141	5,250	5,255	5,258	5,259	-	-
Announcement Date	15/07/22	14/07/23	16/07/24	15/07/25	15/07/26	-	-	-

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.($)
PACIFIC NET CO.,LTD.	8.49x	-	-	4.15%	5.36Cr
IBM	23.89x	3.87x	13.52x	2.78%	23TCr
SNOWFLAKE INC.	-129x	17.99x	99.72x	-.--%	12TCr
ACCENTURE PLC	13.66x	1.51x	7.91x	3.51%	11TCr
TATA CONSULTANCY SERVICES LTD.	14.25x	2.6x	9.8x	5.77%	8.33TCr
RELX PLC	19.32x	5.13x	12.59x	2.94%	5.85TCr
INFOSYS LIMITED	13.6x	1.96x	8.33x	5.73%	4.4TCr
FUJITSU LIMITED	21.07x	1.72x	10.72x	1.39%	4.23TCr
NEC CORPORATION	19.99x	1.5x	9.62x	0.95%	3.92TCr
HCL TECHNOLOGIES LIMITED	16.65x	2.09x	9.91x	5.25%	3.42TCr
Average	2.19x	4.26x	20.24x	3.25%	7.59TCr
Weighted average by Cap.	-3.67x	5.20x	24.55x	2.91%