Valuation IPS, Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 17/07/2026 +03			5-day change	1st Jan Change
3,440.00 ^JPY	-1.15%		-2.69%	+13.53%

07-02	IPS Plans 23 Billion Yen Investment in Wakayama Cable Landing Station	MT
07-02	IPS, Inc. Advances Full-Scale Evaluation And Development Planning For New International Cable Landing Station And Candle Branch Connection In Wakayama Prefecture	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	25,973	30,367	32,066	27,648	37,480	45,019	-	-
Change	-	16.92%	5.6%	-13.78%	35.56%	20.11%	-	-
Enterprise Value (EV)	23,245	30,415	37,933	33,799	46,534	45,019	45,019	45,019
Change	-	30.84%	24.72%	-10.9%	37.68%	-3.26%	0%	0%
P/E	13.7x	13.2x	11.1x	10.8x	8.89x	10.6x	9.57x	8.18x
PBR	3.56x	3.25x	2.84x	1.82x	1.99x	1.99x	1.68x	1.42x
PEG	-	0.6x	0.5x	-0.9x	0.1x	13.73x	0.9x	0.5x
Capitalization / Revenue	2.42x	2.46x	2.27x	1.81x	2.2x	2.24x	1.84x	1.55x
EV / Revenue	0x	0x	0x	0x	0x	2.24x	1.84x	1.55x
EV / EBITDA	-	-	-	0x	0x	6.08x	5.12x	4.33x
EV / EBIT	0x	0x	0x	0x	0x	7.26x	6.08x	5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	25	35	37	40	40	40	40	40
Rate of return	1.19%	1.43%	1.48%	1.87%	1.4%	1.16%	1.16%	1.16%
EPS ²	152.4	184.5	225.1	197.1	322.4	324.9	359.3	420.4
Distribution rate	16.4%	19%	16.4%	20.3%	12.4%	12.3%	11.1%	9.51%
Net sales ¹	10,728	12,346	14,117	15,264	16,999	20,100	24,500	29,000
EBITDA ¹	-	-	-	5,411	6,309	7,400	8,800	10,400
EBIT ¹	2,456	3,311	3,894	4,413	5,370	6,200	7,400	9,000
Net income ¹	1,888	2,292	2,835	2,544	4,196	4,250	4,700	5,500
Net Debt	-2,728	48	5,867	6,151	9,054	-	-	-
Reference price ²	2,094.00	2,441.00	2,494.00	2,137.00	2,866.00	3,440.00	3,440.00	3,440.00
Nbr of stocks (in thousands)	12,404	12,440	12,857	12,938	13,077	13,087	-	-
Announcement Date	5/13/22 A	5/12/23 A	5/10/24 A	5/9/25 A	5/8/26 A	-	-	-

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.($)
IPS, INC.	10.71x	-	-	1.15%	280M
NETLINK NBN TRUST	42.74x	11.01x	15.95x	5.56%	2.96B
AUSSIE BROADBAND LIMITED	28.62x	1.16x	9.23x	1.29%	986M
SHENANDOAH TELECOMMUNICATIONS COMPANY	-12.6x	-	-	-	679M
Average	17.37x	6.08x	12.59x	2.67%	1.23B
Weighted average by Cap.	30.41x	8.55x	14.27x	4.27%