Valuation Net Protections Holdings, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 31/07/26 pm AEST			5-day change	1st Jan Change
440.00 ^JPY	+1.15%		+6.54%	-16.35%

15/05	Net Protections Holdings, Inc. Reports Earnings Results for the Full Year Ended March 31, 2026	CI
24/03	Net Protections Holdings, Inc. Announces Retirement of Kazuharu Watanabe as CFO, Effective June 26, 2026	CI

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	43,818	-	-
Change	-	-24.67%	-56.95%	110.08%	-22.7%	21.68%	-	-
Enterprise Value (EV) ¹	61,944	49,411	19,907	39,829	22,070	23,633	20,935	43,818
Change	-	-20.23%	-59.71%	100.08%	-44.59%	7.08%	-11.42%	109.3%
P/E	271x	-116x	-26.7x	34.4x	20.8x	20.4x	15.8x	11.6x
PBR	3.68x	2.83x	1.26x	2.47x	1.72x	1.88x	1.68x	1.47x
PEG	-	0x	-0.3x	-0x	0.8x	0.9x	0.5x	0.3x
Capitalization / Revenue	3.66x	2.66x	1.09x	2.02x	1.46x	1.58x	1.41x	1.22x
EV / Revenue	3.32x	2.56x	0.98x	1.73x	0.9x	0.85x	0.67x	1.22x
EV / EBITDA	27.6x	26.6x	19.2x	10.6x	4.77x	4.38x	3.26x	5.47x
EV / EBIT	69.1x	-122x	-31.7x	18.9x	7.75x	6.71x	4.61x	7.35x
EV / FCF	65.8x	-11.2x	-349x	-	2.47x	5.91x	5.23x	7.3x
FCF Yield	1.52%	-8.89%	-0.29%	-	40.4%	16.9%	19.1%	13.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	2.62	-4.59	-8.55	13.86	17.44	21.59	27.89	37.96
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	18,665	19,330	20,313	23,032	24,589	27,653	31,139	35,933
EBITDA ¹	2,246	1,859	1,037	3,747	4,626	5,393	6,429	8,008
EBIT ¹	897	-404	-627	2,103	2,848	3,523	4,538	5,958
Net income ¹	235	-443	-828	1,350	1,732	2,151	2,766	3,760
Net Debt ¹	-6,437	-2,100	-2,269	-6,757	-13,940	-20,185	-22,883	-
Reference price ²	709.00	532.00	228.00	477.00	362.00	440.00	440.00	440.00
Nbr of stocks (in thousands)	96,447	96,825	97,262	97,665	99,475	99,587	-	-
Announcement Date	13/5/22	15/5/23	15/5/24	15/5/25	15/5/26	-	-	-

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.($)
NET PROTECTIONS HOLDINGS, INC.	20.14x	0.84x	4.29x	-.--%	272M
VISA, INC.	29.17x	14.89x	21.17x	0.74%	672B
PAYPAL HOLDINGS, INC.	11.43x	1.5x	7.73x	0.97%	49.32B
BLOCK, INC.	36.52x	1.8x	10.36x	-.--%	49.62B
FISERV, INC.	9.46x	2.68x	6.19x	-.--%	28.83B
CORPAY, INC.	18.39x	5.79x	11.01x	-.--%	25.5B
GLOBAL PAYMENTS INC.	-71.11x	3.32x	7.05x	1.18%	23.75B
PAYPAY CORPORATION	22.38x	6.6x	21.94x	-.--%	10.9B
ONE97 COMMUNICATIONS LIMITED	142.76x	8.59x	131.77x	-.--%	8.94B
EDENRED SE	15.06x	2.62x	6.19x	5.01%	7.5B
Average	23.42x	4.86x	22.77x	0.79%	87.7B
Weighted average by Cap.	25.86x	12.14x	19.64x	0.7%