Valuation SAKURA Internet Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 07/07/2026 pm IST			5-day change	1st Jan Change
2,757.00 ^JPY	-2.41%		-6.73%	-0.83%

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	1,13,070	-	-
Change	-	6.33%	817.32%	-27.42%	-32.54%	13.87%	-	-
Enterprise Value (EV) ¹	26,841	26,858	2,09,964	1,41,360	1,19,733	1,37,709	1,49,938	1,53,251
Change	-	0.06%	681.76%	-32.67%	-15.3%	15.01%	8.88%	2.21%
P/E	75.5x	33.9x	311x	48.9x	459x	51.4x	22.2x	6.96x
PBR	2.5x	2.65x	22.2x	4.9x	3.3x	4.05x	3.3x	2.25x
PEG	-	0x	-1,896.06x	0x	-4.9x	0x	0x	0x
Capitalization / Revenue	1.04x	1.07x	9.29x	4.69x	2.81x	2.36x	1.97x	1.39x
EV / Revenue	1.34x	1.3x	9.62x	4.5x	3.39x	2.88x	2.61x	1.89x
EV / EBITDA	-	-	-	-	14.3x	8.61x	6.23x	3.67x
EV / EBIT	35.2x	24.6x	238x	34.1x	-297x	42.1x	20.3x	6.92x
EV / FCF	11.8x	13.5x	-51.7x	-8.59x	-6.5x	-15.1x	54x	36.3x
FCF Yield	8.5%	7.4%	-1.93%	-11.6%	-15.4%	-6.62%	1.85%	2.76%
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%	0.2%	0.26%	0.36%
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	2,825.00	2,825.00	2,825.00
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	-	-	-

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.($)
SAKURA INTERNET INC.	51.36x	2.88x	8.61x	0.2%	70Cr
ITMEDIA INC.	16.2x	-	-	4.29%	14Cr
J-STREAM INC.	16.2x	-	-	3.91%	5.48Cr
Average	27.92x	2.88x	8.61x	2.8%	29.7Cr
Weighted average by Cap.	43.68x	2.88x	8.61x	1.07%