|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,670.00 JPY | +2.80% |
|
+9.39% | +21.12% |
| 07-02 | IPS Plans 23 Billion Yen Investment in Wakayama Cable Landing Station | MT |
| 06-09 | IPS Confirms No Employee Injured Following Mindanao Earthquake | MT |
Company Valuation: IPS, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 25,973 | 30,367 | 32,066 | 27,648 | 37,480 | 48,029 | - | - |
| Change | - | 16.92% | 5.6% | -13.78% | 35.56% | 28.15% | - | - |
| Enterprise Value (EV) | 23,245 | 30,415 | 37,933 | 33,799 | 46,534 | 48,029 | 48,029 | 48,029 |
| Change | - | 30.84% | 24.72% | -10.9% | 37.68% | 3.21% | 0% | 0% |
| P/E | 13.7x | 13.2x | 11.1x | 10.8x | 8.89x | 11.3x | 10.2x | 8.73x |
| PBR | 3.56x | 3.25x | 2.84x | 1.82x | 1.99x | 2.13x | 1.79x | 1.51x |
| PEG | - | 0.6x | 0.5x | -0.9x | 0.1x | 14.63x | 1x | 0.5x |
| Capitalization / Revenue | 2.42x | 2.46x | 2.27x | 1.81x | 2.2x | 2.39x | 1.96x | 1.66x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 2.39x | 1.96x | 1.66x |
| EV / EBITDA | - | - | - | 0x | 0x | 6.49x | 5.46x | 4.62x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 7.75x | 6.49x | 5.34x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 25 | 35 | 37 | 40 | 40 | 40 | 40 | 40 |
| Rate of return | 1.19% | 1.43% | 1.48% | 1.87% | 1.4% | 1.09% | 1.09% | 1.09% |
| EPS 2 | 152.4 | 184.5 | 225.1 | 197.1 | 322.4 | 324.9 | 359.3 | 420.4 |
| Distribution rate | 16.4% | 19% | 16.4% | 20.3% | 12.4% | 12.3% | 11.1% | 9.51% |
| Net sales 1 | 10,728 | 12,346 | 14,117 | 15,264 | 16,999 | 20,100 | 24,500 | 29,000 |
| EBITDA 1 | - | - | - | 5,411 | 6,309 | 7,400 | 8,800 | 10,400 |
| EBIT 1 | 2,456 | 3,311 | 3,894 | 4,413 | 5,370 | 6,200 | 7,400 | 9,000 |
| Net income 1 | 1,888 | 2,292 | 2,835 | 2,544 | 4,196 | 4,250 | 4,700 | 5,500 |
| Net Debt | -2,728 | 48 | 5,867 | 6,151 | 9,054 | - | - | - |
| Reference price 2 | 2,094.00 | 2,441.00 | 2,494.00 | 2,137.00 | 2,866.00 | 3,670.00 | 3,670.00 | 3,670.00 |
| Nbr of stocks (in thousands) | 12,404 | 12,440 | 12,857 | 12,938 | 13,077 | 13,087 | - | - |
| Announcement Date | 13/05/22 | 12/05/23 | 10/05/24 | 09/05/25 | 08/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.99x | - | - | 1.12% | 290M | |
| 42.5x | 10.97x | 15.87x | 5.6% | 2.94B | |
| 28.2x | 1.15x | 9.17x | 1.3% | 970M | |
| -13.92x | - | - | - | 750M | |
| Average | 16.94x | 6.06x | 12.52x | 2.67% | 1.24B | |
| Weighted average by Cap. | 29.31x | 8.54x | 14.21x | 4.3% |
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
- 4390 Stock
- Valuation IPS, Inc.
Select your edition
All financial news and data tailored to specific country editions
