Valuation IPS, Inc.

Stocks

Market Closed - Japan Exchange 04:30:00 27/08/26 pm AEST			5-day change	1st Jan Change
4,150.00 ^JPY	+3.23%		+6.82%	+36.96%

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	54,373	-	-
Change	-	16.92%	5.6%	-13.78%	35.56%	45.07%	-	-
Enterprise Value (EV)	23,245	30,415	37,933	33,799	46,534	54,373	54,373	54,373
Change	-	30.84%	24.72%	-10.9%	37.68%	16.85%	0%	0%
P/E	13.7x	13.2x	11.1x	10.8x	8.89x	12.6x	11.6x	9.97x
PBR	3.56x	3.25x	2.84x	1.82x	1.99x	2.4x	2.03x	1.71x
PEG	-	0.6x	0.5x	-0.9x	0.1x	6.78x	1.24x	0.6x
Capitalization / Revenue	2.42x	2.46x	2.27x	1.81x	2.2x	2.67x	2.22x	1.18x
EV / Revenue	0x	0x	0x	0x	0x	2.67x	2.22x	1.18x
EV / EBITDA	-	-	-	0x	0x	7.25x	6.18x	4.28x
EV / EBIT	0x	0x	0x	0x	0x	8.63x	7.35x	4.81x
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	4,150.00	4,150.00	4,150.00
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.	12.24x	-	-	1%	330M
NETLINK NBN TRUST	44.44x	10.85x	15.95x	5.61%	2.99B
AUSSIE BROADBAND LIMITED	20.51x	1x	7.57x	1.84%	1.04B
SHENANDOAH TELECOMMUNICATIONS COMPANY	-14.04x	-	-	-	660M
Average	15.79x	5.93x	11.76x	2.81%	1.25B
Weighted average by Cap.	29.67x	8.31x	13.79x	4.36%