Valuation SAKURA Internet Inc. OTC Markets

Stocks

Delayed OTC Markets Other stock markets 20:55:13 18/04/2024 BST			5-day change	1st Jan Change
36.33 ^USD	+0.53%		-.--%	-

09:41am	Sakura Internet Inc. Revises Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI
06-23	Sakura Internet Board Approves Treasury Share Disposal Under Restricted Stock Compensation Plan	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	20,794	22,111	202,826	147,203	99,297	124,076	-	-
Change	-	6.33%	817.32%	-27.42%	-32.54%	24.95%	-	-
Enterprise Value (EV) ¹	26,841	26,858	209,964	141,360	119,733	150,372	164,016	165,393
Change	-	0.06%	681.76%	-32.67%	-15.3%	25.59%	9.07%	0.84%
P/E	75.5x	33.9x	311x	48.9x	459x	60.2x	21.9x	6.88x
PBR	2.5x	2.65x	22.2x	4.9x	3.3x	4.14x	3.35x	2.27x
PEG	-	0x	-1,896.06x	0x	-4.9x	0x	0x	0x
Capitalization / Revenue	1.04x	1.07x	9.29x	4.69x	2.81x	2.64x	2.15x	1.51x
EV / Revenue	1.34x	1.3x	9.62x	4.5x	3.39x	3.2x	2.84x	2.01x
EV / EBITDA	-	-	-	-	14.3x	9.28x	6.55x	3.8x
EV / EBIT	35.2x	24.6x	238x	34.1x	-297x	51.5x	21.4x	7.18x
EV / FCF	11.8x	13.5x	-51.7x	-8.59x	-6.5x	-12.1x	-3,216x	20.4x
FCF Yield	8.5%	7.4%	-1.93%	-11.6%	-15.4%	-8.27%	-0.03%	4.9%
Dividend per Share ²	3	3.5	3.5	4	5	5.625	7.333	10.25
Rate of return	0.53%	0.56%	0.06%	0.11%	0.2%	0.19%	0.25%	0.35%
EPS ²	7.55	18.29	18.26	75.23	5.4	48.17	132.2	421.3
Distribution rate	39.7%	19.1%	19.2%	5.32%	92.6%	11.7%	5.55%	2.43%
Net sales ¹	20,019	20,622	21,826	31,412	35,301	46,936	57,810	82,418
EBITDA ¹	-	-	-	-	8,381	16,206	25,039	43,479
EBIT ¹	763	1,093	884	4,146	-403	2,922	7,658	23,026
Net income ¹	275	666	651	2,937	216	1,928	5,291	16,858
Net Debt ¹	6,047	4,747	7,138	-5,843	20,436	26,296	39,939	41,316
Reference price ²	570.00	620.00	5,680.00	3,680.00	2,481.00	2,900.00	2,900.00	2,900.00
Nbr of stocks (in thousands)	36,480	35,663	35,709	40,001	40,023	40,025	-	-
Announcement Date	27/04/22	27/04/23	26/04/24	28/04/25	27/04/26	-	-	-