Valuation SAKURA Internet Inc. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 03:55:13 19/04/2024 HKT			5-day change	1st Jan Change
36.33 ^USD	+0.53%		-.--%	-

07-28	SAKURA Internet Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-23	Sakura Internet Board Approves Treasury Share Disposal Under Restricted Stock Compensation Plan	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	20,794	22,111	202,826	147,203	99,297	123,079	-	-
Change	-	6.33%	817.32%	-27.42%	-32.54%	23.95%	-	-
Enterprise Value (EV) ¹	26,841	26,858	209,964	141,360	119,733	151,194	161,032	159,753
Change	-	0.06%	681.76%	-32.67%	-15.3%	26.28%	6.51%	-0.79%
P/E	75.5x	33.9x	311x	48.9x	459x	31.5x	19.3x	6.52x
PBR	2.5x	2.65x	22.2x	4.9x	3.3x	4.25x	3.3x	2.2x
PEG	-	0x	-1,896.06x	0x	-4.9x	0x	0.3x	0x
Capitalization / Revenue	1.04x	1.07x	9.29x	4.69x	2.81x	2.63x	2.09x	1.46x
EV / Revenue	1.34x	1.3x	9.62x	4.5x	3.39x	3.23x	2.73x	1.89x
EV / EBITDA	-	-	-	-	14.3x	8.54x	5.68x	3.4x
EV / EBIT	35.2x	24.6x	238x	34.1x	-297x	35.2x	17.6x	6.2x
EV / FCF	11.8x	13.5x	-51.7x	-8.59x	-6.5x	-9.65x	25.3x	14.6x
FCF Yield	8.5%	7.4%	-1.93%	-11.6%	-15.4%	-10.4%	3.96%	6.84%
Dividend per Share ²	3	3.5	3.5	4	5	5.625	7.333	10.25
Rate of return	0.53%	0.56%	0.06%	0.11%	0.2%	0.18%	0.24%	0.33%
EPS ²	7.55	18.29	18.26	75.23	5.4	97.6	159.3	471.8
Distribution rate	39.7%	19.1%	19.2%	5.32%	92.6%	5.76%	4.6%	2.17%
Net sales ¹	20,019	20,622	21,826	31,412	35,301	46,811	58,974	84,317
EBITDA ¹	-	-	-	-	8,381	17,708	28,355	46,928
EBIT ¹	763	1,093	884	4,146	-403	4,292	9,127	25,776
Net income ¹	275	666	651	2,937	216	3,906	6,373	18,882
Net Debt ¹	6,047	4,747	7,138	-5,843	20,436	28,116	37,954	36,675
Reference price ²	570.00	620.00	5,680.00	3,680.00	2,481.00	3,075.00	3,075.00	3,075.00
Nbr of stocks (in thousands)	36,480	35,663	35,709	40,001	40,023	40,026	-	-
Announcement Date	27/4/22	27/4/23	26/4/24	28/4/25	27/4/26	-	-	-