|
Market Closed -
Japan Exchange
14:30:00 30/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 356.00 JPY | -0.84% |
|
-2.20% | -32.32% |
Company Valuation: Net Protections Holdings, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 68,381 | 51,511 | 22,176 | 46,586 | 36,010 | 35,504 | - | - |
| Change | - | -24.67% | -56.95% | 110.08% | -22.7% | -1.41% | - | - |
| Enterprise Value (EV) 1 | 61,944 | 49,411 | 19,907 | 39,829 | 22,070 | 19,095 | 14,036 | 11,299 |
| Change | - | -20.23% | -59.71% | 100.08% | -44.59% | -13.48% | -26.49% | -19.5% |
| P/E | 271x | -116x | -26.7x | 34.4x | 20.8x | 16.4x | 13.1x | 10.7x |
| PBR | 3.68x | 2.83x | 1.26x | 2.47x | 1.72x | 1.51x | 1.36x | 1.19x |
| PEG | - | 0x | -0.3x | -0x | 0.8x | 0.7x | 0.5x | 0.5x |
| Capitalization / Revenue | 3.66x | 2.66x | 1.09x | 2.02x | 1.46x | 1.28x | 1.14x | 1.01x |
| EV / Revenue | 3.32x | 2.56x | 0.98x | 1.73x | 0.9x | 0.69x | 0.45x | 0.32x |
| EV / EBITDA | 27.6x | 26.6x | 19.2x | 10.6x | 4.77x | 3.47x | 2.16x | 1.48x |
| EV / EBIT | 69.1x | -122x | -31.7x | 18.9x | 7.75x | 5.33x | 3.18x | 2.18x |
| EV / FCF | 65.8x | -11.2x | -349x | - | 2.47x | 4.77x | 3.51x | 1.88x |
| FCF Yield | 1.52% | -8.89% | -0.29% | - | 40.4% | 20.9% | 28.5% | 53.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 2.62 | -4.59 | -8.55 | 13.86 | 17.44 | 21.67 | 27.18 | 33.35 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 18,665 | 19,330 | 20,313 | 23,032 | 24,589 | 27,685 | 31,101 | 35,182 |
| EBITDA 1 | 2,246 | 1,859 | 1,037 | 3,747 | 4,626 | 5,499 | 6,501 | 7,624 |
| EBIT 1 | 897 | -404 | -627 | 2,103 | 2,848 | 3,586 | 4,420 | 5,189 |
| Net income 1 | 235 | -443 | -828 | 1,350 | 1,732 | 2,161 | 2,695 | 3,305 |
| Net Debt 1 | -6,437 | -2,100 | -2,269 | -6,757 | -13,940 | -16,408 | -21,468 | -24,204 |
| Reference price 2 | 709.00 | 532.00 | 228.00 | 477.00 | 362.00 | 356.00 | 356.00 | 356.00 |
| Nbr of stocks (in thousands) | 96,447 | 96,825 | 97,262 | 97,665 | 99,475 | 99,729 | - | - |
| Announcement Date | 13/5/22 | 15/5/23 | 15/5/24 | 15/5/25 | 15/5/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.43x | 0.69x | 3.47x | -.--% | 225M | |
| 33.01x | 17.01x | 24.19x | 0.65% | 769B | |
| 39.88x | 7.25x | 25.73x | 0.9% | 87.29B | |
| 24.18x | 4.82x | 10.5x | 0.68% | 72.45B | |
| 11.24x | 1.46x | 7.24x | 0.99% | 47.36B | |
| -72.94x | 16.71x | 40.54x | -.--% | 42.25B | |
| 44.13x | 1.69x | 9.5x | -.--% | 46.08B | |
| 21.34x | 3.6x | 8.54x | 1.48% | 34.27B | |
| 20.1x | 6.14x | 11.77x | -.--% | 26.33B | |
| 10.51x | 2.68x | 6.46x | -.--% | 26.6B | |
| Average | 14.79x | 6.21x | 14.79x | 0.47% | 115.19B | |
| Weighted average by Cap. | 27.47x | 13.26x | 21.60x | 0.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7383 Stock
- Valuation Net Protections Holdings, Inc.
Select your edition
All financial news and data tailored to specific country editions
