|
Market Closed -
Japan Exchange
05:30:00 30/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 356.00 JPY | -0.84% |
|
-2.20% | -32.32% |
Company Valuation: Net Protections Holdings, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 68,381 | 51,511 | 22,176 | 46,586 | 36,010 | 35,803 | - | - |
| Change | - | -24.67% | -56.95% | 110.08% | -22.7% | -0.58% | - | - |
| Enterprise Value (EV) 1 | 61,944 | 49,411 | 19,907 | 39,829 | 22,070 | 19,395 | 14,335 | 11,599 |
| Change | - | -20.23% | -59.71% | 100.08% | -44.59% | -12.12% | -26.09% | -19.09% |
| P/E | 271x | -116x | -26.7x | 34.4x | 20.8x | 16.6x | 13.2x | 10.8x |
| PBR | 3.68x | 2.83x | 1.26x | 2.47x | 1.72x | 1.52x | 1.37x | 1.2x |
| PEG | - | 0x | -0.3x | -0x | 0.8x | 0.7x | 0.5x | 0.5x |
| Capitalization / Revenue | 3.66x | 2.66x | 1.09x | 2.02x | 1.46x | 1.29x | 1.15x | 1.02x |
| EV / Revenue | 3.32x | 2.56x | 0.98x | 1.73x | 0.9x | 0.7x | 0.46x | 0.33x |
| EV / EBITDA | 27.6x | 26.6x | 19.2x | 10.6x | 4.77x | 3.53x | 2.21x | 1.52x |
| EV / EBIT | 69.1x | -122x | -31.7x | 18.9x | 7.75x | 5.41x | 3.24x | 2.24x |
| EV / FCF | 65.8x | -11.2x | -349x | - | 2.47x | 4.85x | 3.58x | 1.93x |
| FCF Yield | 1.52% | -8.89% | -0.29% | - | 40.4% | 20.6% | 27.9% | 51.7% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 2.62 | -4.59 | -8.55 | 13.86 | 17.44 | 21.67 | 27.18 | 33.35 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 18,665 | 19,330 | 20,313 | 23,032 | 24,589 | 27,685 | 31,101 | 35,182 |
| EBITDA 1 | 2,246 | 1,859 | 1,037 | 3,747 | 4,626 | 5,499 | 6,501 | 7,624 |
| EBIT 1 | 897 | -404 | -627 | 2,103 | 2,848 | 3,586 | 4,420 | 5,189 |
| Net income 1 | 235 | -443 | -828 | 1,350 | 1,732 | 2,161 | 2,695 | 3,305 |
| Net Debt 1 | -6,437 | -2,100 | -2,269 | -6,757 | -13,940 | -16,408 | -21,468 | -24,204 |
| Reference price 2 | 709.00 | 532.00 | 228.00 | 477.00 | 362.00 | 359.00 | 359.00 | 359.00 |
| Nbr of stocks (in thousands) | 96,447 | 96,825 | 97,262 | 97,665 | 99,475 | 99,729 | - | - |
| Announcement Date | 13/5/22 | 15/5/23 | 15/5/24 | 15/5/25 | 15/5/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.56x | 0.7x | 3.53x | -.--% | 227M | |
| 32.77x | 16.89x | 24.01x | 0.66% | 763B | |
| 39.56x | 7.19x | 25.53x | 0.91% | 86.59B | |
| 24.78x | 4.92x | 10.71x | 0.66% | 74.22B | |
| -81.39x | 18.18x | 44.09x | -.--% | 47.14B | |
| 11.23x | 1.46x | 7.23x | 0.99% | 47.31B | |
| 44.55x | 1.71x | 9.59x | -.--% | 46.52B | |
| 21.52x | 3.62x | 8.59x | 1.47% | 34.55B | |
| 19.95x | 6.1x | 11.7x | -.--% | 26.13B | |
| 10.19x | 2.64x | 6.36x | -.--% | 25.78B | |
| Average | 13.97x | 6.34x | 15.13x | 0.47% | 115.19B | |
| Weighted average by Cap. | 26.55x | 13.23x | 21.68x | 0.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7383 Stock
- Valuation Net Protections Holdings, Inc.
Select your edition
All financial news and data tailored to specific country editions
