Company Valuation: internet infinity Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 2,076 1,944 2,472 3,126 3,949 4,036 - -
Change - -6.37% 27.15% 26.47% 26.32% 2.21% - -
Enterprise Value (EV) 1,696 1,658 1,847 2,294 3,347 4,036 4,036 4,036
Change - -2.25% 11.39% 24.23% 45.89% 20.6% 0% 0%
P/E 11.1x 55.4x 19x 12x 12.4x 8.97x 7.62x 6.73x
PBR 1.67x 1.51x 1.78x 1.9x 2.24x 1.88x 1.59x 1.36x
PEG - -0.7x 0x 0.1x 0.5x 0.2x 0.4x 0.5x
Capitalization / Revenue 0.5x 0.44x 0.5x 0.61x 0.67x 0.66x 0.62x 0.57x
EV / Revenue 0x 0x 0x 0x 0x 0.66x 0.62x 0.57x
EV / EBITDA 0x 0x - 0x 0x 4.64x 3.77x 3.31x
EV / EBIT 0x 0x 0x 0x 0x 6.02x 4.75x 4.12x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - 5 12 18 25 30 34
Rate of return - - 1.07% 2.08% 2.41% 3.31% 3.97% 4.5%
EPS 2 34.67 6.5 24.59 47.82 60.4 84.2 99.1 112.2
Distribution rate - - 20.3% 25.1% 29.8% 29.7% 30.3% 30.3%
Net sales 1 4,168 4,464 4,959 5,161 5,892 6,150 6,550 7,100
EBITDA 1 287.3 225.8 - 513.9 723.6 870 1,070 1,220
EBIT 1 156 99 230 401 536 670 850 980
Net income 1 186 35 130 255 319 450 530 600
Net Debt -380 -286 -625 -832 -602 - - -
Reference price 2 386.00 360.00 466.00 576.00 748.00 755.00 755.00 755.00
Nbr of stocks (in thousands) 5,378 5,400 5,304 5,427 5,279 5,346 - -
Announcement Date 13/05/22 15/05/23 15/05/24 15/05/25 15/05/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.07x - - 3.27% 25.82M
12.8x0.39x8.23x3.02% 112B
14.84x1.84x9.22x0.71% 95.08B
-279.8x19.23x-326.91x-.--% 57.02B
13.21x1.46x8.81x2.7% 27.29B
22.39x2.06x11.83x0.93% 25.3B
22.34x2.51x12.71x1.45% 25.06B
31.2x5.66x23.5x2.23% 21.27B
7.89x1.43x6.47x-.--% 20.92B
20.4x1.82x9.16x3.41% 19.35B
Average -12.57x 4.04x -26.33x 1.77% 40.38B
Weighted average by Cap. -25.74x 4.10x -37.56x 1.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - internet infinity Inc.

Historical PBR trend

Valuation ratios - PBR - internet infinity Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - internet infinity Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - internet infinity Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - internet infinity Inc.
  1. Stock Market
  2. Stocks
  3. 6545 Stock
  4. Valuation internet infinity Inc.