Valuation Internet Initiative Japan Inc. OTC Markets
Stocks
IIJIY
US46059T1097
Integrated Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42.49 USD | +0.21% |
|
+1.66% | +20.27% |
| 06-30 | Goldman Sachs Starts Internet Initiative Japan at Neutral with 3,000 Yen Price Target | MT |
| 06-16 | Nikkei 225 Crosses 70,000 Intraday, Closes with Tepid Gains After Bank of Japan Hikes Rates | MT |
Company Valuation: Internet Initiative Japan Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 370,735 | 496,558 | 501,437 | 459,807 | 433,849 | 623,926 | - | - |
| Change | - | 33.94% | 0.98% | -8.3% | -5.65% | 43.81% | - | - |
| Enterprise Value (EV) 1 | 343,920 | 474,516 | 486,143 | 460,889 | 431,024 | 620,386 | 601,626 | 587,288 |
| Change | - | 37.97% | 2.45% | -5.19% | -6.48% | 43.93% | -3.02% | -2.38% |
| P/E | 23.7x | 26.4x | 25.4x | 23.1x | 17.9x | 24.3x | 21.5x | 19.4x |
| PBR | 3.58x | 4.2x | 3.99x | 3.27x | 2.75x | 3.54x | 3.16x | 2.81x |
| PEG | - | 1.3x | 3.51x | 29.69x | 0.8x | 3.96x | 1.6x | 1.8x |
| Capitalization / Revenue | 1.64x | 1.96x | 1.82x | 1.45x | 1.26x | 1.62x | 1.5x | 1.37x |
| EV / Revenue | 1.52x | 1.88x | 1.76x | 1.45x | 1.25x | 1.62x | 1.45x | 1.29x |
| EV / EBITDA | 6.61x | 8.47x | 8.34x | 9.72x | 8.04x | 8.88x | 7.84x | 7.26x |
| EV / EBIT | 14.6x | 17.4x | 16.7x | 15.3x | 12.4x | 15.9x | 13.7x | 12.2x |
| EV / FCF | 10.8x | 23.6x | 21.3x | 68x | 17.9x | 70.8x | 30.1x | 25.6x |
| FCF Yield | 9.23% | 4.24% | 4.7% | 1.47% | 5.6% | 1.41% | 3.32% | 3.91% |
| Dividend per Share 2 | 24 | 29.26 | 34.36 | 35 | 39 | 44.5 | 49.6 | 53 |
| Rate of return | 1.17% | 1.06% | 1.21% | 1.35% | 1.59% | 1.26% | 1.41% | 1.51% |
| EPS 2 | 86.78 | 104.3 | 111.8 | 112.7 | 136.5 | 144.9 | 163.8 | 181.1 |
| Distribution rate | 27.7% | 28.1% | 30.7% | 31.1% | 28.6% | 30.7% | 30.3% | 29.3% |
| Net sales 1 | 226,335 | 252,708 | 276,080 | 316,831 | 345,395 | 383,991 | 415,523 | 453,866 |
| EBITDA 1 | 51,991 | 56,022 | 58,325 | 47,416 | 53,637 | 69,872 | 76,699 | 80,898 |
| EBIT 1 | 23,547 | 27,221 | 29,029 | 30,104 | 34,835 | 38,911 | 43,965 | 48,326 |
| Net income 1 | 15,672 | 18,838 | 19,831 | 19,933 | 24,188 | 25,688 | 29,048 | 32,119 |
| Net Debt 1 | -26,815 | -22,042 | -15,294 | 1,082 | -2,825 | -3,541 | -22,300 | -36,638 |
| Reference price 2 | 2,052.50 | 2,748.00 | 2,836.00 | 2,599.00 | 2,447.50 | 3,518.00 | 3,518.00 | 3,518.00 |
| Nbr of stocks (in thousands) | 180,626 | 180,698 | 176,811 | 176,917 | 177,262 | 177,353 | - | - |
| Announcement Date | 13/05/22 | 12/05/23 | 10/05/24 | 13/05/25 | 14/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 93.03x | 7.43x | 76.57x | 0.63% | 18.99B | |
| 5.99x | 2.01x | 3.41x | 4.44% | 1.26B | |
| 8.68x | 0.53x | 4.8x | 2.7% | 209M | |
| 9.46x | 1.08x | 4.41x | 0.38% | 101M | |
| -10.37x | 1.89x | -10.05x | - | 54.75M | |
| Average | 21.36x | 2.59x | 15.83x | 2.04% | 4.12B | |
| Weighted average by Cap. | 86.16x | 6.99x | 70.77x | 0.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 3774 Stock
- IIJIY Stock
- Valuation Internet Initiative Japan Inc.
Select your edition
All financial news and data tailored to specific country editions
