Company Valuation: internet infinity Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 2,076 1,944 2,472 3,126 3,949 4,084 - -
Change - -6.37% 27.15% 26.47% 26.32% 3.43% - -
Enterprise Value (EV) 1,696 1,658 1,847 2,294 3,347 4,084 4,084 4,084
Change - -2.25% 11.39% 24.23% 45.89% 22.03% 0% 0%
P/E 11.1x 55.4x 19x 12x 12.4x 8.9x 7.56x 6.68x
PBR 1.67x 1.51x 1.78x 1.9x 2.24x 1.87x 1.58x 1.34x
PEG - -0.7x 0x 0.1x 0.5x 0.2x 0.4x 0.5x
Capitalization / Revenue 0.5x 0.44x 0.5x 0.61x 0.67x 0.66x 0.62x 0.58x
EV / Revenue 0x 0x 0x 0x 0x 0.66x 0.62x 0.58x
EV / EBITDA 0x 0x - 0x 0x 4.69x 3.82x 3.35x
EV / EBIT 0x 0x 0x 0x 0x 6.1x 4.81x 4.17x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - 5 12 18 25 30 34
Rate of return - - 1.07% 2.08% 2.41% 3.34% 4.01% 4.54%
EPS 2 34.67 6.5 24.59 47.82 60.4 84.2 99.1 112.2
Distribution rate - - 20.3% 25.1% 29.8% 29.7% 30.3% 30.3%
Net sales 1 4,168 4,464 4,959 5,161 5,892 6,150 6,550 7,100
EBITDA 1 287.3 225.8 - 513.9 723.6 870 1,070 1,220
EBIT 1 156 99 230 401 536 670 850 980
Net income 1 186 35 130 255 319 450 530 600
Net Debt -380 -286 -625 -832 -602 - - -
Reference price 2 386.00 360.00 466.00 576.00 748.00 749.00 749.00 749.00
Nbr of stocks (in thousands) 5,378 5,400 5,304 5,427 5,279 5,346 - -
Announcement Date 5/13/22 A 5/15/23 A 5/15/24 A 5/15/25 A 5/15/26 A - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
8.9x - - 3.34% 25.32M
13.47x0.41x8.53x2.87% 118B
15.82x1.93x9.63x0.66% 101B
-285.89x19.68x-336.18x-.--% 58.35B
23.52x2.62x13.3x1.38% 26.4B
23.33x2.14x12.25x0.9% 26.36B
8.35x1.48x6.72x-.--% 22.15B
30.44x5.53x22.98x2.29% 20.76B
19.69x1.77x8.89x3.52% 18.53B
31.2x2.91x13.1x1.44% 17.24B
Average -11.12x 4.27x -26.75x 1.64% 40.97B
Weighted average by Cap. -25.69x 4.27x -38.91x 1.48%

Y-o-Y evolution of P/E

Valuation ratios - P/E - internet infinity Inc.

Historical PBR trend

Valuation ratios - PBR - internet infinity Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - internet infinity Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - internet infinity Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - internet infinity Inc.
  1. Stock Market
  2. Stocks
  3. 6545 Stock
  4. Valuation internet infinity Inc.