Valuation SAKURA Internet Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 22:55:13 18/04/2024 +03			5-day change	1st Jan Change
36.33 ^USD	+0.53%		-.--%	-

04-27	SAKURA Internet Inc. Reports Earnings Results for the Full Year Ended March 31, 2026	CI
04-27	SAKURA Internet Inc. Provides Consolidated Earnings Forecasts for the Six Months Ending September 30, 2026 and Full Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	28,527	20,794	22,111	202,826	147,203	113,910	-	-
Change	-	-27.11%	6.33%	817.32%	-27.42%	-22.62%	-	-
Enterprise Value (EV) ¹	36,573	26,841	26,858	209,964	141,360	119,733	141,685	153,589
Change	-	-26.61%	0.06%	681.76%	-32.67%	-15.3%	13.63%	8.4%
P/E Ratio	37.6x	75.5x	33.9x	311x	48.9x	459x	109x	24.2x
PBR	3.56x	2.5x	2.65x	22.2x	4.9x	3.3x	4.15x	3.43x
PEG	-	-1.2x	0x	-1,896.06x	0x	-4.9x	0x	0x
Capitalization / Revenue	1.29x	1.04x	1.07x	9.29x	4.69x	2.81x	2.38x	1.96x
EV / Revenue	1.65x	1.34x	1.3x	9.62x	4.5x	3.39x	2.97x	2.65x
EV / EBITDA	-	-	-	-	-	14.3x	9.14x	6.53x
EV / EBIT	26.7x	35.2x	24.6x	238x	34.1x	-297x	49.7x	22.4x
EV / FCF	19.3x	11.8x	13.5x	-51.7x	-8.59x	-6.5x	-15.5x	55.3x
FCF Yield	5.19%	8.5%	7.4%	-1.93%	-11.6%	-15.4%	-6.43%	1.81%
Dividend per Share ²	3	3	3.5	3.5	4	5	5.667	7.333
Rate of return	0.38%	0.53%	0.56%	0.06%	0.11%	0.2%	0.2%	0.26%
EPS ²	20.79	7.55	18.29	18.26	75.23	5.4	26	117.5
Distribution rate	14.4%	39.7%	19.1%	19.2%	5.32%	92.6%	21.8%	6.24%
Net sales ¹	22,168	20,019	20,622	21,826	31,412	35,301	47,766	58,056
EBITDA ¹	-	-	-	-	-	8,381	15,502	23,520
EBIT ¹	1,372	763	1,093	884	4,146	-403	2,849	6,854
Net income ¹	758	275	666	651	2,937	216	1,884	4,704
Net Debt ¹	8,046	6,047	4,747	7,138	-5,843	20,436	27,774	39,679
Reference price ²	782.00	570.00	620.00	5,680.00	3,680.00	2,846.00	2,846.00	2,846.00
Nbr of stocks (in thousands)	36,480	36,480	35,663	35,709	40,001	40,025	-	-
Announcement Date	4/27/21 A	4/27/22 A	4/27/23 A	4/26/24 A	4/28/25 A	4/27/26 A	-	-