Valuation Internet Initiative Japan Inc. OTC Markets

Stocks

Market Closed - OTC Markets 23:09:21 02/10/2026 HKT			5-day change	1st Jan Change
44.26 ^USD	-0.54%		+3.65%	+25.28%

09-02	Nomura Downgrades Internet Initiative Japan to Neutral from Buy; Price Target is 3,477 Yen	MT
08-07	Internet Initiative Japan Inc. Provides Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending March 31, 2027 the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	370,735	496,558	501,437	459,807	433,849	614,527	-	-
Change	-	33.94%	0.98%	-8.3%	-5.65%	41.65%	-	-
Enterprise Value (EV) ¹	343,920	474,516	486,143	460,889	431,024	610,724	591,424	575,926
Change	-	37.97%	2.45%	-5.19%	-6.48%	41.69%	-3.16%	-2.62%
P/E	23.7x	26.4x	25.4x	23.1x	17.9x	24.2x	21.1x	19x
PBR	3.58x	4.2x	3.99x	3.27x	2.75x	3.49x	3.15x	2.84x
PEG	-	1.3x	3.51x	29.69x	0.8x	4.86x	1.4x	1.7x
Capitalization / Revenue	1.64x	1.96x	1.82x	1.45x	1.26x	1.56x	1.44x	1.3x
EV / Revenue	1.52x	1.88x	1.76x	1.45x	1.25x	1.55x	1.39x	1.22x
EV / EBITDA	6.61x	8.47x	8.34x	9.72x	8.04x	9.21x	8.04x	7.33x
EV / EBIT	14.6x	17.4x	16.7x	15.3x	12.4x	16.1x	13.6x	12x
EV / FCF	10.8x	23.6x	21.3x	68x	17.9x	44.9x	27.5x	27.4x
FCF Yield	9.23%	4.24%	4.7%	1.47%	5.6%	2.23%	3.64%	3.64%
Dividend per Share ²	24	29.26	34.36	35	39	43.9	50.95	55.91
Rate of return	1.17%	1.06%	1.21%	1.35%	1.59%	1.27%	1.47%	1.61%
EPS ²	86.78	104.3	111.8	112.7	136.5	143.3	164.4	182.6
Distribution rate	27.7%	28.1%	30.7%	31.1%	28.6%	30.6%	31%	30.6%
Net sales ¹	226,335	252,708	276,080	316,831	345,395	395,147	426,901	470,910
EBITDA ¹	51,991	56,022	58,325	47,416	53,637	66,344	73,597	78,540
EBIT ¹	23,547	27,221	29,029	30,104	34,835	38,047	43,493	47,801
Net income ¹	15,672	18,838	19,831	19,933	24,188	25,420	29,113	32,298
Net Debt ¹	-26,815	-22,042	-15,294	1,082	-2,825	-3,803	-23,103	-38,600
Reference price ²	2,052.50	2,748.00	2,836.00	2,599.00	2,447.50	3,465.00	3,465.00	3,465.00
Nbr of stocks (in thousands)	180,626	180,698	176,811	176,917	177,262	177,353	-	-
Announcement Date	13/5/22	12/5/23	10/5/24	13/5/25	14/5/26	-	-	-

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.($)
CHINA MOBILE LIMITED	11x	1.3x	4.13x	7.03%	222B
VERIZON COMMUNICATIONS, INC.	10.15x	2.47x	6.53x	6.14%	191B
DEUTSCHE TELEKOM AG	12.78x	2.14x	5.49x	4.24%	143B
NTT, INC.	13.3x	1.84x	8.01x	3.15%	87.71B
CHINA TELECOM CORPORATION LIMITED	11.68x	0.9x	3.36x	6.54%	80.58B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.49x	1.77x	4.48x	2.85%	63.93B
SAUDI TELECOM COMPANY	14.82x	2.64x	8.24x	5.17%	56.84B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.87x	5.28x	19.27x	4.78%	54.26B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.49x	2.69x	6.01x	4.48%	50.15B
Average	13.62x	2.34x	7.28x	4.93%	105.49B
Weighted average by Cap.	12.49x	2.09x	6.35x	5.38%