Valuation Mynet Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 12/06/2026 +03			5-day change	1st Jan Change
234.00 ^JPY	+1.74%		-3.31%	-16.73%

02-25	Sterlite Technologies Ltd Enables Ultra-Fast Connectivity with Mynet for Data Centre in the 'Heart of the Mountains'	CI
19/10/23	Mynet Inc. acquired 70% stake in Digon Co., Ltd. from Tonan Kikuchi.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,434	5,273	3,150	2,392	2,781	2,403
Change	-	-29.07%	-40.26%	-24.06%	16.24%	-13.58%
Enterprise Value (EV) ¹	6,167	3,677	3,260	2,332	2,782	2,177
Change	-	-40.38%	-11.34%	-28.46%	19.27%	-21.73%
P/E Ratio	6.6x	22.9x	-1.94x	16.7x	11.3x	10.5x
PBR	2.95x	1.87x	3.16x	2.07x	2x	1.58x
PEG	-	-0.3x	0x	-0x	0.2x	-1.36x
Capitalization / Revenue	0.64x	0.5x	0.3x	0.27x	0.31x	0.32x
EV / Revenue	0.53x	0.35x	0.31x	0.27x	0.31x	0.29x
EV / EBITDA	4.66x	4.68x	-59.3x	7.67x	5.68x	5.26x
EV / EBIT	5.43x	6.36x	-8.15x	16.9x	6.48x	5.81x
EV / FCF	4.01x	8.31x	-20.5x	6.96x	-20.1x	5.56x
FCF Yield	24.9%	12%	-4.88%	14.4%	-4.97%	18%
Dividend per Share ²	-	6	6	-	-	-
Rate of return	-	0.99%	1.61%	-	-	-
EPS ²	130.7	26.45	-191.3	16.97	29.03	26.78
Distribution rate	-	22.7%	-3.14%	-	-	-
Net sales ¹	11,533	10,571	10,542	8,717	8,846	7,478
EBITDA ¹	1,323	785	-55	304	490	414
EBIT ¹	1,135	578	-400	138	429	375
Net income ¹	1,129	229	-1,633	143	245	228
Net Debt ¹	-1,267	-1,596	110	-60	1	-226
Reference price ²	863.00	607.00	372.00	284.00	329.00	281.00
Nbr of stocks (in thousands)	8,614	8,687	8,468	8,424	8,452	8,552
Announcement Date	3/26/21 A	3/30/22 A	3/30/23 A	3/29/24 A	3/28/25 A	3/27/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MYNET INC.	-	-	-	-	12.49M
NETEASE, INC.	13.89x	3.09x	8.02x	2.38%	81.27B
NEXON CO., LTD.	15.16x	1.88x	6.24x	2.69%	10.79B
KRAFTON, INC.	10.17x	1.8x	5.24x	0.95%	6.86B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	12.51x	2.13x	9.81x	6.5%	5.81B
SQUARE ENIX HOLDINGS CO., LTD.	29.35x	2.14x	10.49x	1.69%	5.43B
PERFECT WORLD CO., LTD.	15.49x	2.55x	10.87x	6.5%	3.88B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	12.66x	2.97x	7.43x	6.03%	3.59B
NC CORPORATION	11.85x	1.41x	6.33x	0.5%	3.36B
XD INC.	11.54x	2.29x	7.01x	0.78%	3.07B
Average	14.74x	2.25x	7.94x	3.11%	12.41B
Weighted average by Cap.	14.31x	2.74x	7.90x	2.64%