Valuation XNET Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 05/10/2026 pm IST			5-day change	1st Jan Change
1,060.00 ^JPY	-4.85%		-2.08%	+39.20%

19/08	XNET Corporation Provides Special Dividend Guidance for the Second Quarter-End of Fiscal Year Ending March 31, 2027 and Fiscal Year-End of Fiscal Year Ending March 31, 2027	CI
19/08	XNET Corporation Provides Non-Consolidated Earnings Guidance for First Half and Full Year of Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	8,881	8,162	8,336	10,327	5,714	6,232
Change	-	-8.09%	2.13%	23.89%	-44.67%	9.07%
Enterprise Value (EV) ¹	6,361	4,653	4,615	5,708	6,458	6,244
Change	-	-26.85%	-0.83%	23.68%	13.14%	-3.31%
P/E	15.4x	11.4x	12x	13.9x	10.6x	11.5x
PBR	1.25x	1.08x	1.04x	1.21x	1.96x	1.91x
PEG	-	0.5x	-3.59x	2.05x	0.2x	14.82x
Capitalization / Revenue	1.76x	1.51x	1.56x	1.86x	1.08x	1.1x
EV / Revenue	1.26x	0.86x	0.86x	1.03x	1.22x	1.1x
EV / EBITDA	9.01x	4.75x	4.8x	5.29x	7.33x	5.98x
EV / EBIT	9.17x	4.81x	4.86x	5.35x	7.5x	6.12x
EV / FCF	-147x	15.3x	22.2x	11.5x	-31.7x	23.4x
FCF Yield	-0.68%	6.55%	4.5%	8.7%	-3.16%	4.27%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	34.86	43.45	42	44.85	64.33	64.83
Distribution rate	-	-	-	-	-	-
Net sales ¹	5,039	5,419	5,357	5,547	5,300	5,658
EBITDA ¹	706	980	962	1,080	881	1,044
EBIT ¹	694	968	950	1,067	861	1,021
Net income ¹	576	718	694	741	581	542
Net Debt ¹	-2,520	-3,509	-3,721	-4,619	744	12
Reference price ²	537.50	494.00	504.50	625.00	683.50	745.50
Nbr of stocks (in thousands)	16,523	16,523	16,523	16,523	8,360	8,360
Announcement Date	25/06/21	28/06/22	28/06/23	26/06/24	26/06/25	25/06/26

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.($)
XNET CORPORATION	-	-	-	-	5.91Cr
IBM	21.86x	3.6x	12.56x	3.04%	21TCr
SALESFORCE, INC.	22.46x	4.73x	11.6x	0.74%	19TCr
CLOUDFLARE, INC.	-602.19x	42.83x	175.97x	-.--%	12TCr
SNOWFLAKE INC.	-134.17x	18.64x	102.49x	-.--%	12TCr
ACCENTURE PLC	14.77x	1.61x	8.44x	3.25%	12TCr
TATA CONSULTANCY SERVICES LTD.	13.47x	2.43x	9.22x	6.1%	7.81TCr
RELX PLC	19.46x	5.19x	12.74x	2.88%	5.82TCr
COREWEAVE, INC.	-17.53x	7.42x	12.62x	-.--%	4.94TCr
FUJITSU LIMITED	22.77x	1.89x	11.94x	1.37%	4.48TCr
Average	-71.01x	9.81x	39.73x	1.93%	9.96TCr
Weighted average by Cap.	-78.25x	10.40x	42.84x	1.88%