Valuation SAKURA Internet Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 17/07/2026 BST			5-day change	1st Jan Change
2,783.00 ^JPY	-4.85%		-3.23%	+0.11%

06-23	Sakura Internet Board Approves Treasury Share Disposal Under Restricted Stock Compensation Plan	MT
04-27	SAKURA Internet Inc. Reports Earnings Results for the Full Year Ended March 31, 2026	CI

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	111,389	-	-
Change	-	6.33%	817.32%	-27.42%	-32.54%	12.18%	-	-
Enterprise Value (EV) ¹	26,841	26,858	209,964	141,360	119,733	137,685	151,328	152,705
Change	-	0.06%	681.76%	-32.67%	-15.3%	14.99%	9.91%	0.91%
P/E	75.5x	33.9x	311x	48.9x	459x	57.8x	21x	6.61x
PBR	2.5x	2.65x	22.2x	4.9x	3.3x	3.97x	3.21x	2.17x
PEG	-	0x	-1,896.06x	0x	-4.9x	0x	0x	0x
Capitalization / Revenue	1.04x	1.07x	9.29x	4.69x	2.81x	2.37x	1.93x	1.35x
EV / Revenue	1.34x	1.3x	9.62x	4.5x	3.39x	2.93x	2.62x	1.85x
EV / EBITDA	-	-	-	-	14.3x	8.5x	6.04x	3.51x
EV / EBIT	35.2x	24.6x	238x	34.1x	-297x	47.1x	19.8x	6.63x
EV / FCF	11.8x	13.5x	-51.7x	-8.59x	-6.5x	-11.1x	-2,967x	18.9x
FCF Yield	8.5%	7.4%	-1.93%	-11.6%	-15.4%	-9.03%	-0.03%	5.3%
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%	0.2%	0.26%	0.37%
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	2,783.00	2,783.00	2,783.00
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	-	-	-

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.($)
SAKURA INTERNET INC.	57.78x	2.93x	8.5x	0.2%	686M
ITMEDIA INC.	16.34x	-	-	4.26%	141M
J-STREAM INC.	15.84x	-	-	4%	53.6M
Average	29.99x	2.93x	8.50x	2.82%	293.55M
Weighted average by Cap.	48.59x	2.93x	8.50x	1.08%