Valuation Internet Initiative Japan Inc. OTC Markets

Stocks

Delayed OTC Markets 01:30:34 21/10/26 am AEDT			5-day change	1st Jan Change
44.66 ^USD	+0.69%		0.00%	+26.41%

02/09	Nomura Downgrades Internet Initiative Japan to Neutral from Buy; Price Target is 3,477 Yen	MT
07/08	Internet Initiative Japan Inc. Provides Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending March 31, 2027 the Fiscal Year Ending March 31, 2027	CI

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	620,937	-	-
Change	-	33.94%	0.98%	-8.3%	-5.65%	43.12%	-	-
Enterprise Value (EV) ¹	343,920	474,516	486,143	460,889	431,024	633,319	620,222	609,131
Change	-	37.97%	2.45%	-5.19%	-6.48%	46.93%	-2.07%	-1.79%
P/E	23.7x	26.4x	25.4x	23.1x	17.9x	24.6x	21.5x	19.2x
PBR	3.58x	4.2x	3.99x	3.27x	2.75x	3.53x	3.18x	2.87x
PEG	-	1.3x	3.51x	29.69x	0.8x	5.8x	1.5x	1.6x
Capitalization / Revenue	1.64x	1.96x	1.82x	1.45x	1.26x	1.56x	1.45x	1.33x
EV / Revenue	1.52x	1.88x	1.76x	1.45x	1.25x	1.59x	1.45x	1.3x
EV / EBITDA	6.61x	8.47x	8.34x	9.72x	8.04x	9.55x	8.43x	7.76x
EV / EBIT	14.6x	17.4x	16.7x	15.3x	12.4x	16.8x	14.4x	12.8x
EV / FCF	10.8x	23.6x	21.3x	68x	17.9x	46.6x	28.8x	29x
FCF Yield	9.23%	4.24%	4.7%	1.47%	5.6%	2.15%	3.47%	3.45%
Dividend per Share ²	24	29.26	34.36	35	39	43.4	50.49	55.72
Rate of return	1.17%	1.06%	1.21%	1.35%	1.59%	1.24%	1.44%	1.59%
EPS ²	86.78	104.3	111.8	112.7	136.5	142.3	163	182.3
Distribution rate	27.7%	28.1%	30.7%	31.1%	28.6%	30.5%	31%	30.6%
Net sales ¹	226,335	252,708	276,080	316,831	345,395	397,147	428,211	468,519
EBITDA ¹	51,991	56,022	58,325	47,416	53,637	66,344	73,597	78,540
EBIT ¹	23,547	27,221	29,029	30,104	34,835	37,774	43,130	47,771
Net income ¹	15,672	18,838	19,831	19,933	24,188	25,246	28,884	32,251
Net Debt ¹	-26,815	-22,042	-15,294	1,082	-2,825	12,382	-715.1	-11,805
Reference price ²	2,052.50	2,748.00	2,836.00	2,599.00	2,447.50	3,501.00	3,501.00	3,501.00
Nbr of stocks (in thousands)	180,626	180,698	176,811	176,917	177,262	177,360	-	-
Announcement Date	13/5/22	12/5/23	10/5/24	13/5/25	14/5/26	-	-	-

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.($)
VERIZON COMMUNICATIONS, INC.	9.56x	2.43x	6.37x	6.53%	179B
DEUTSCHE TELEKOM AG	12.18x	2.05x	5.28x	4.48%	134B
NTT, INC.	13.42x	1.86x	8.08x	3.11%	88.47B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.22x	2x	5.03x	2.49%	71.32B
SAUDI TELECOM COMPANY	14.01x	2.54x	8.17x	5.3%	55.19B
SINGAPORE TELECOMMUNICATIONS LIMITED	21.94x	5.07x	18.52x	4.96%	51.79B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.12x	2.63x	5.63x	4.55%	50.43B
SWISSCOM AG	25.77x	3.44x	7.55x	3.92%	42.9B
ORANGE	9.03x	1.65x	5x	5.53%	42.14B
Average	14.81x	2.63x	7.74x	4.54%	79.52B
Weighted average by Cap.	13.39x	2.47x	7.20x	4.76%