Valuation Pacific Net Co.,Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 10/07/2026 +04			5-day change	1st Jan Change
1,758.00 ^JPY	+0.34%		-0.17%	-7.03%

08/08/19	Tranche Update on Pacific Net Co.,Ltd.'s Equity Buyback Plan announced on August 7, 2019.	CI
08/08/19	Pacific Net Co.,Ltd.'s Equity Buyback announced on August 7, 2019 has closed with 136,800 shares, representing 2.64% for ¥118.47 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,189	7,026	8,014	7,103	6,548	9,246	-	-
Change	-	-53.74%	14.06%	-11.37%	-7.81%	41.2%	-	-
Enterprise Value (EV)	15,693	9,435	11,082	12,170	13,001	9,246	9,246	9,246
Change	-	-39.88%	17.45%	9.81%	6.83%	-28.88%	0%	0%
P/E	30.6x	33.3x	23.8x	16.3x	12.4x	10.3x	9.52x	8.4x
PBR	6.26x	2.77x	2.93x	2.32x	1.94x	2.29x	1.96x	1.67x
PEG	-	-0.6x	0.4x	0.6x	0.6x	0.1x	1.23x	0.6x
Capitalization / Revenue	2.91x	1.28x	1.25x	1.03x	0.81x	0.88x	0.8x	0.74x
EV / Revenue	0x	0x	0x	0x	0x	0.88x	0.8x	0.74x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.6x	6.16x	5.44x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	36	40	41	48	52	56	63
Rate of return	1%	2.61%	2.57%	3.03%	3.85%	2.96%	3.19%	3.58%
EPS ²	98.57	41.42	65.58	82.77	100.8	171.3	184.6	209.3
Distribution rate	30.4%	86.9%	61%	49.5%	47.6%	30.4%	30.3%	30.1%
Net sales ¹	5,224	5,507	6,404	6,921	8,099	10,500	11,500	12,500
EBITDA	2,076	-	-	-	-	-	-	-
EBIT ¹	767	342	529	658	842	1,400	1,500	1,700
Net income ¹	496	209	336	432	529	900	970	1,100
Net Debt	504	2,409	3,068	5,067	6,453	-	-	-
Reference price ²	3,015.00	1,381.00	1,559.00	1,353.00	1,246.00	1,758.00	1,758.00	1,758.00
Nbr of stocks (in thousands)	5,038	5,088	5,141	5,250	5,255	5,259	-	-
Announcement Date	14/07/21	15/07/22	14/07/23	16/07/24	15/07/25	-	-	-

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.($)
PACIFIC NET CO.,LTD.	10.26x	-	-	2.96%	57.24M
IBM	27.94x	4.49x	15.67x	2.35%	270B
SNOWFLAKE INC.	-91.57x	14.47x	83.76x	-.--%	90.62B
ACCENTURE PLC	10.05x	1.1x	5.78x	4.8%	82.75B
TATA CONSULTANCY SERVICES LTD.	13.41x	2.45x	9.24x	6.13%	78.49B
RELX PLC	19x	5.01x	12.36x	2.99%	57.15B
INFOSYS LIMITED	13.87x	2.02x	8.48x	5.61%	45.32B
FUJITSU LIMITED	19.09x	1.53x	9.63x	1.5%	35.95B
NEC CORPORATION	20.08x	1.48x	9.43x	0.99%	35.58B
HCL TECHNOLOGIES LIMITED	15.86x	2.03x	9.43x	5.45%	33.03B
Average	5.80x	3.84x	18.20x	3.28%	72.92B
Weighted average by Cap.	6.55x	4.61x	20.73x	3.03%