Valuation Net Protections Holdings, Inc.

Stocks

Market Closed - Japan Exchange 07:30:00 07/09/2026 BST			5-day change	1st Jan Change
415.00 ^JPY	+1.97%		-8.79%	-21.10%

08-14	Net Protections Holdings, Inc. Provides Consolidated Earnings Guidance for the First Half and Full Fiscal Year Ending March 31, 2027	CI
08-14	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	41,347	-	-
Change	-	-24.67%	-56.95%	110.08%	-22.7%	14.82%	-	-
Enterprise Value (EV) ¹	61,944	49,411	19,907	39,829	22,070	24,939	19,879	17,143
Change	-	-20.23%	-59.71%	100.08%	-44.59%	13%	-20.29%	-13.77%
P/E	271x	-116x	-26.7x	34.4x	20.8x	19.1x	15.3x	12.4x
PBR	3.68x	2.83x	1.26x	2.47x	1.72x	1.76x	1.59x	1.39x
PEG	-	0x	-0.3x	-0x	0.8x	0.8x	0.6x	0.5x
Capitalization / Revenue	3.66x	2.66x	1.09x	2.02x	1.46x	1.49x	1.33x	1.18x
EV / Revenue	3.32x	2.56x	0.98x	1.73x	0.9x	0.9x	0.64x	0.49x
EV / EBITDA	27.6x	26.6x	19.2x	10.6x	4.77x	4.54x	3.06x	2.25x
EV / EBIT	69.1x	-122x	-31.7x	18.9x	7.75x	6.96x	4.5x	3.3x
EV / FCF	65.8x	-11.2x	-349x	-	2.47x	6.23x	4.97x	2.86x
FCF Yield	1.52%	-8.89%	-0.29%	-	40.4%	16%	20.1%	35%
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	415.00	415.00	415.00
Nbr of stocks (in thousands)	96,447	96,825	97,262	97,665	99,475	99,631	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NET PROTECTIONS HOLDINGS, INC.	18.78x	0.87x	4.39x	-.--%	260M
VISA, INC.	29.94x	15.25x	21.68x	0.72%	688B
BLOCK, INC.	50.29x	1.86x	10.45x	-.--%	50.03B
PAYPAL HOLDINGS, INC.	10.81x	1.44x	7.4x	1.02%	47.02B
FISERV, INC.	11.22x	2.75x	6.62x	-.--%	28.18B
CORPAY, INC.	20.88x	6.33x	12.07x	-.--%	27.34B
GLOBAL PAYMENTS INC.	-22.12x	3.42x	7.29x	1.1%	24.49B
PAYPAY CORPORATION	21.65x	6.76x	20.87x	-.--%	11.54B
ONE97 COMMUNICATIONS LIMITED	88.55x	8.67x	79.03x	-.--%	11.25B
EDENRED SE	16.53x	2.79x	6.59x	4.64%	8.17B
Average	24.65x	5.01x	17.64x	0.75%	89.68B
Weighted average by Cap.	28.29x	12.49x	19.71x	0.68%