Valuation SAKURA Internet Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 01:25:13 19/04/2024 am IST			5-day change	1st Jan Change
36.33 ^USD	+0.53%		-.--%	-

23/06	Sakura Internet Board Approves Treasury Share Disposal Under Restricted Stock Compensation Plan	MT
27/04	SAKURA Internet Inc. Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	20,794	22,111	2,02,826	1,47,203	99,297	1,10,348	-	-
Change	-	6.33%	817.32%	-27.42%	-32.54%	11.13%	-	-
Enterprise Value (EV) ¹	26,841	26,858	2,09,964	1,41,360	1,19,733	1,34,987	1,47,216	1,50,530
Change	-	0.06%	681.76%	-32.67%	-15.3%	12.74%	9.06%	2.25%
P/E	75.5x	33.9x	311x	48.9x	459x	50.1x	21.7x	6.79x
PBR	2.5x	2.65x	22.2x	4.9x	3.3x	3.95x	3.22x	2.2x
PEG	-	0x	-1,896.06x	0x	-4.9x	0x	0x	0x
Capitalization / Revenue	1.04x	1.07x	9.29x	4.69x	2.81x	2.31x	1.92x	1.36x
EV / Revenue	1.34x	1.3x	9.62x	4.5x	3.39x	2.82x	2.56x	1.86x
EV / EBITDA	-	-	-	-	14.3x	8.44x	6.12x	3.61x
EV / EBIT	35.2x	24.6x	238x	34.1x	-297x	41.3x	20x	6.8x
EV / FCF	11.8x	13.5x	-51.7x	-8.59x	-6.5x	-14.8x	53x	35.6x
FCF Yield	8.5%	7.4%	-1.93%	-11.6%	-15.4%	-6.75%	1.89%	2.81%
Dividend per Share ²	3	3.5	3.5	4	5	5.667	7.333	10.25
Rate of return	0.53%	0.56%	0.06%	0.11%	0.2%	0.21%	0.27%	0.37%
EPS ²	7.55	18.29	18.26	75.23	5.4	55	127.3	405.8
Distribution rate	39.7%	19.1%	19.2%	5.32%	92.6%	10.3%	5.76%	2.53%
Net sales ¹	20,019	20,622	21,826	31,412	35,301	47,847	57,477	81,068
EBITDA ¹	-	-	-	-	8,381	15,985	24,054	41,749
EBIT ¹	763	1,093	884	4,146	-403	3,271	7,377	22,134
Net income ¹	275	666	651	2,937	216	2,201	5,096	16,239
Net Debt ¹	6,047	4,747	7,138	-5,843	20,436	24,639	36,868	40,182
Reference price ²	570.00	620.00	5,680.00	3,680.00	2,481.00	2,757.00	2,757.00	2,757.00
Nbr of stocks (in thousands)	36,480	35,663	35,709	40,001	40,023	40,025	-	-
Announcement Date	27/04/22	27/04/23	26/04/24	28/04/25	27/04/26	-	-	-