Valuation IPS, Inc.

Stocks

Market Closed - Japan Exchange 04:30:00 28/08/26 pm AEST			5-day change	1st Jan Change
4,185.00 ^JPY	+0.84%		+2.95%	+38.12%

07/08	IPS, Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07/08	IPS, Inc. Provides Dividend Guidance for the End of Second Quarter and for the 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	25,973	30,367	32,066	27,648	37,480	54,832	-	-
Change	-	16.92%	5.6%	-13.78%	35.56%	46.3%	-	-
Enterprise Value (EV)	23,245	30,415	37,933	33,799	46,534	54,832	54,832	54,832
Change	-	30.84%	24.72%	-10.9%	37.68%	17.83%	0%	0%
P/E	13.7x	13.2x	11.1x	10.8x	8.89x	12.7x	11.7x	10.1x
PBR	3.56x	3.25x	2.84x	1.82x	1.99x	2.42x	2.04x	1.73x
PEG	-	0.6x	0.5x	-0.9x	0.1x	6.84x	1.26x	0.6x
Capitalization / Revenue	2.42x	2.46x	2.27x	1.81x	2.2x	2.69x	2.24x	1.19x
EV / Revenue	0x	0x	0x	0x	0x	2.69x	2.24x	1.19x
EV / EBITDA	-	-	-	0x	0x	7.31x	6.23x	4.32x
EV / EBIT	0x	0x	0x	0x	0x	8.7x	7.41x	4.85x
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%	0.96%	0.96%	0.96%
EPS ²	152.4	184.5	225.1	197.1	322.4	328.4	359	416.3
Distribution rate	16.4%	19%	16.4%	20.3%	12.4%	12.2%	11.1%	9.61%
Net sales ¹	10,728	12,346	14,117	15,264	16,999	20,400	24,500	46,000
EBITDA ¹	-	-	-	5,411	6,309	7,500	8,800	12,700
EBIT ¹	2,456	3,311	3,894	4,413	5,370	6,300	7,400	11,300
Net income ¹	1,888	2,292	2,835	2,544	4,196	4,300	4,700	5,450
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	4,185.00	4,185.00	4,185.00
Nbr of stocks (in thousands)	12,404	12,440	12,857	12,938	13,077	13,102	-	-
Announcement Date	13/5/22	12/5/23	10/5/24	9/5/25	8/5/26	-	-	-

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.($)
IPS, INC.	12.74x	-	-	0.96%	343M
NETLINK NBN TRUST	44.44x	10.85x	15.95x	5.61%	2.98B
AUSSIE BROADBAND LIMITED	19.47x	0.95x	7.22x	1.91%	987M
SHENANDOAH TELECOMMUNICATIONS COMPANY	-14.14x	-	-	-	690M
Average	15.63x	5.90x	11.58x	2.82%	1.25B
Weighted average by Cap.	29.26x	8.39x	13.78x	4.39%