Valuation Pacific Net Co.,Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 07/08/2026 BST			5-day change	1st Jan Change
1,600.00 ^JPY	+0.06%		+1.91%	-15.39%

08/08/19	Tranche Update on Pacific Net Co.,Ltd.'s Equity Buyback Plan announced on August 7, 2019.	CI
07/08/19	Pacific Net Co.,Ltd.'s Equity Buyback announced on August 7, 2019 has closed with 136,800 shares, representing 2.64% for ¥118.47 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	15,189	7,026	8,014	7,103	6,548	8,410	-	-
Change	-	-53.74%	14.06%	-11.37%	-7.81%	28.43%	-	-
Enterprise Value (EV)	15,693	9,435	11,082	12,170	13,001	8,410	8,410	8,410
Change	-	-39.88%	17.45%	9.81%	6.83%	-35.32%	0%	0%
P/E	30.6x	33.3x	23.8x	16.3x	12.4x	10.5x	8.67x	7.64x
PBR	6.26x	2.77x	2.93x	2.32x	1.94x	2.27x	1.79x	1.54x
PEG	-	-0.6x	0.4x	0.6x	0.6x	0.2x	1.13x	0.6x
Capitalization / Revenue	2.91x	1.28x	1.25x	1.03x	0.81x	0.87x	0.73x	0.67x
EV / Revenue	0x	0x	0x	0x	0x	0.8x	0.73x	0.67x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.01x	5.61x	4.95x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	36	40	41	48	52	65	65
Rate of return	1%	2.61%	2.57%	3.03%	3.85%	3.01%	4.07%	4.07%
EPS ²	98.57	41.42	65.58	82.77	100.8	164.7	184.4	209.2
Distribution rate	30.4%	86.9%	61%	49.5%	47.6%	31.6%	35.2%	31.1%
Net sales ¹	5,224	5,507	6,404	6,921	8,099	10,457	11,500	12,500
EBITDA	2,076	-	-	-	-	-	-	-
EBIT ¹	767	342	529	658	842	1,391	1,500	1,700
Net income ¹	496	209	336	432	529	865	970	1,100
Net Debt	504	2,409	3,068	5,067	6,453	-	-	-
Reference price ²	3,015.00	1,381.00	1,559.00	1,353.00	1,246.00	1,599.00	1,599.00	1,599.00
Nbr of stocks (in thousands)	5,038	5,088	5,141	5,250	5,255	5,259	-	-
Announcement Date	14/07/21	15/07/22	14/07/23	16/07/24	15/07/25	15/07/26	-	-

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.($)
PACIFIC NET CO.,LTD.	9.33x	-	-	3.25%	53.09M
IBM	23.16x	3.74x	13.06x	2.9%	220B
SNOWFLAKE INC.	-111.48x	17.73x	102.37x	-.--%	110B
ACCENTURE PLC	12.66x	1.4x	7.35x	3.79%	105B
TATA CONSULTANCY SERVICES LTD.	15.37x	2.81x	10.61x	5.35%	90.13B
RELX PLC	20.38x	5.34x	13.12x	2.8%	61.17B
INFOSYS LIMITED	15.26x	2.23x	9.45x	5.12%	49.53B
NEC CORPORATION	20.92x	1.54x	9.77x	0.91%	39.27B
HCL TECHNOLOGIES LIMITED	18.19x	2.33x	11.18x	4.78%	37.92B
FUJITSU LIMITED	20.19x	1.65x	10.09x	1.45%	39.19B
Average	4.40x	4.31x	20.78x	3.03%	75.21B
Weighted average by Cap.	-0.23x	5.09x	24.41x	2.94%