Valuation Net Protections Holdings, Inc.

Stocks

Delayed Japan Exchange 10:57:06 15/09/26 am AEST			5-day change	1st Jan Change
382.00 ^JPY	+0.26%		-4.02%	-27.38%

14/08	Net Protections Holdings, Inc. Provides Consolidated Earnings Guidance for the First Half and Full Fiscal Year Ending March 31, 2027	CI
14/08	Net Protections Holdings, Inc. Reports Earnings Results for the First Quarter Ended June 30, 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	37,960	-	-
Change	-	-24.67%	-56.95%	110.08%	-22.7%	5.41%	-	-
Enterprise Value (EV) ¹	61,944	49,411	19,907	39,829	22,070	21,551	16,492	13,755
Change	-	-20.23%	-59.71%	100.08%	-44.59%	-2.35%	-23.48%	-16.59%
P/E	271x	-116x	-26.7x	34.4x	20.8x	17.6x	14x	11.4x
PBR	3.68x	2.83x	1.26x	2.47x	1.72x	1.62x	1.46x	1.27x
PEG	-	0x	-0.3x	-0x	0.8x	0.7x	0.6x	0.5x
Capitalization / Revenue	3.66x	2.66x	1.09x	2.02x	1.46x	1.37x	1.22x	1.08x
EV / Revenue	3.32x	2.56x	0.98x	1.73x	0.9x	0.78x	0.53x	0.39x
EV / EBITDA	27.6x	26.6x	19.2x	10.6x	4.77x	3.92x	2.54x	1.8x
EV / EBIT	69.1x	-122x	-31.7x	18.9x	7.75x	6.01x	3.73x	2.65x
EV / FCF	65.8x	-11.2x	-349x	-	2.47x	5.39x	4.12x	2.29x
FCF Yield	1.52%	-8.89%	-0.29%	-	40.4%	18.6%	24.3%	43.6%
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	381.00	381.00	381.00
Nbr of stocks (in thousands)	96,447	96,825	97,262	97,665	99,475	99,631	-	-
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.	17.58x	0.78x	3.92x	-.--%	247M
VISA, INC.	29.57x	15.07x	21.41x	0.73%	680B
BLOCK, INC.	48.08x	1.78x	9.99x	-.--%	47.88B
PAYPAL HOLDINGS, INC.	10.56x	1.41x	7.23x	1.04%	45.96B
FISERV, INC.	10.91x	2.72x	6.55x	-.--%	27.43B
CORPAY, INC.	20.47x	6.23x	11.88x	-.--%	26.8B
GLOBAL PAYMENTS INC.	-20.84x	3.33x	7.11x	1.16%	23.36B
PAYPAY CORPORATION	23.07x	7.01x	21.64x	-.--%	12.5B
ONE97 COMMUNICATIONS LIMITED	96.97x	9.56x	87.18x	-.--%	12.11B
EDENRED SE	15.26x	2.61x	6.15x	5.05%	7.5B
Average	25.16x	5.05x	18.31x	0.8%	88.38B
Weighted average by Cap.	28.10x	12.38x	19.70x	0.69%