Valuation XNET Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 18/09/2026 +04			5-day change	1st Jan Change
2,321.00 ^JPY	-2.68%		+5.55%	+52.40%

08-19	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
08-19	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	69.72	86.91	84	89.69	128.7	129.7
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	1,075.00	988.00	1,009.00	1,250.00	1,367.00	1,491.00
Nbr of stocks (in thousands)	8,262	8,262	8,262	8,262	4,180	4,180
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	-	-	-	-	64M
IBM	23.34x	3.8x	13.26x	2.85%	224B
SNOWFLAKE INC.	-132.68x	18.51x	102.63x	-.--%	119B
ACCENTURE PLC	14.13x	1.56x	8.19x	3.39%	116B
TATA CONSULTANCY SERVICES LTD.	14.18x	2.58x	9.75x	5.79%	82.73B
RELX PLC	20.06x	5.29x	13.01x	2.83%	59.94B
INFOSYS LIMITED	13.88x	2.01x	8.52x	5.62%	44.76B
FUJITSU LIMITED	22.53x	1.85x	11.5x	1.3%	44.62B
NEC CORPORATION	21.43x	1.63x	10.36x	0.88%	41.68B
HCL TECHNOLOGIES LIMITED	17.34x	2.19x	10.38x	5.04%	35.55B
Average	1.58x	4.38x	20.84x	3.08%	76.91B
Weighted average by Cap.	-4.47x	5.32x	25.29x	2.87%