Valuation Net Protections Holdings, Inc.

Stocks

Delayed Japan Exchange Other stock markets 03:30:00 06/07/2026 BST			5-day change	1st Jan Change
366.00 ^JPY	-0.54%		+7.65%	-30.42%

05-15	Net Protections Holdings, Inc. Reports Earnings Results for the Full Year Ended March 31, 2026	CI
03-24	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	36,617	-	-
Change	-	-24.67%	-56.95%	110.08%	-22.7%	1.69%	-	-
Enterprise Value (EV) ¹	61,944	49,411	19,907	39,829	22,070	16,432	13,734	36,617
Change	-	-20.23%	-59.71%	100.08%	-44.59%	-25.55%	-16.42%	166.62%
P/E	271x	-116x	-26.7x	34.4x	20.8x	17x	13.2x	9.7x
PBR	3.68x	2.83x	1.26x	2.47x	1.72x	1.58x	1.41x	1.23x
PEG	-	0x	-0.3x	-0x	0.8x	0.7x	0.5x	0.3x
Capitalization / Revenue	3.66x	2.66x	1.09x	2.02x	1.46x	1.32x	1.18x	1.02x
EV / Revenue	3.32x	2.56x	0.98x	1.73x	0.9x	0.59x	0.44x	1.02x
EV / EBITDA	27.6x	26.6x	19.2x	10.6x	4.77x	3.05x	2.14x	4.57x
EV / EBIT	69.1x	-122x	-31.7x	18.9x	7.75x	4.66x	3.03x	6.15x
EV / FCF	65.8x	-11.2x	-349x	-	2.47x	4.11x	3.43x	6.1x
FCF Yield	1.52%	-8.89%	-0.29%	-	40.4%	24.3%	29.1%	16.4%
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	4,528	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	368.00	368.00	368.00
Nbr of stocks (in thousands)	96,447	96,825	97,262	97,665	99,475	99,503	-	-
Announcement Date	13/05/22	15/05/23	15/05/24	15/05/25	15/05/26	-	-	-

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.	17.04x	0.59x	3.05x	-.--%	227M
VISA, INC.	28.39x	15.17x	21.54x	0.75%	682B
BLOCK, INC.	34.05x	1.71x	9.91x	-.--%	47.36B
PAYPAL HOLDINGS, INC.	8.96x	1.23x	6.3x	1.18%	40.11B
FISERV, INC.	9.15x	2.63x	6.1x	-.--%	27.91B
CORPAY, INC.	16.51x	5.5x	10.39x	-.--%	23.04B
GLOBAL PAYMENTS INC.	-52.79x	3.14x	6.68x	1.3%	21.51B
PAYPAY CORPORATION	20.3x	6.42x	21.02x	-.--%	9.96B
ONE97 COMMUNICATIONS LIMITED	130.86x	7.75x	118.83x	-.--%	8.21B
EDENRED SE	12.9x	2.34x	5.56x	5.72%	6.43B
Average	22.54x	4.65x	20.94x	0.9%	86.7B
Weighted average by Cap.	25.61x	12.56x	19.83x	0.72%