Valuation Net Protections Holdings, Inc.

Stocks

Delayed Japan Exchange Other stock markets 12:30:00 15/06/26 pm AEST			5-day change	1st Jan Change
363.00 ^JPY	+3.12%		+6.76%	-30.99%

24/03	Net Protections Holdings, Inc. Announces Retirement of Kazuharu Watanabe as CFO, Effective June 26, 2026	CI
24/03	Net Protections Holdings, Inc. Announces Retirement of Kazuharu Watanabe as Director, Effective June 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	68,381	51,511	22,176	46,586	35,019	-	-
Change	-	-24.67%	-56.95%	110.08%	-24.83%	-	-
Enterprise Value (EV) ¹	61,944	49,411	19,907	39,829	22,070	14,834	12,136
Change	-	-20.23%	-59.71%	100.08%	-44.59%	-22.45%	-18.19%
P/E Ratio	271x	-116x	-26.7x	34.4x	20.8x	15.4x	12.7x
PBR	3.68x	2.83x	1.26x	2.47x	1.72x	1.51x	1.35x
PEG	-4.5x	0x	-0.3x	-0x	0.8x	0.6x	0.6x
Capitalization / Revenue	3.66x	2.66x	1.09x	2.02x	1.46x	1.28x	1.13x
EV / Revenue	3.32x	2.56x	0.98x	1.73x	0.9x	0.54x	0.39x
EV / EBITDA	27.6x	26.6x	19.2x	10.6x	4.77x	2.78x	1.93x
EV / EBIT	69.1x	-122x	-31.7x	18.9x	7.75x	4.18x	2.71x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	2.62	-4.59	-8.55	13.86	17.44	22.9	27.77
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	18,665	19,330	20,313	23,032	24,589	27,415	30,923
EBITDA ¹	2,246	1,859	1,037	3,747	4,626	5,340	6,294
EBIT ¹	897	-404	-627	2,103	2,848	3,545	4,485
Net income ¹	235	-443	-828	1,350	1,732	2,275	2,758
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	352.00	352.00	352.00
Nbr of stocks (in thousands)	96,447	96,825	97,262	97,665	99,487	-	-
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.	19.62x	0.76x	4.13x	-.--%	219M
VISA, INC.	25.28x	13.53x	19.21x	0.84%	607B
BLOCK, INC.	29.51x	1.5x	8.67x	-.--%	41.76B
PAYPAL HOLDINGS, INC.	8.18x	1.13x	5.76x	1.28%	36.63B
FISERV, INC.	9.41x	2.67x	6.17x	-.--%	28.68B
CORPAY, INC.	16.75x	5.54x	10.47x	-.--%	23.28B
GLOBAL PAYMENTS INC.	-45.82x	2.98x	6.33x	1.53%	18.52B
PAYPAY CORPORATION	12.47x	8.58x	30.99x	-	9.58B
ONE97 COMMUNICATIONS LIMITED	115.06x	6.63x	101.69x	-.--%	7.23B
EDENRED SE	11.2x	2.1x	4.98x	6.59%	5.65B
Average	20.16x	4.54x	19.84x	1.14%	77.89B
Weighted average by Cap.	22.75x	11.20x	17.76x	0.81%