|
Market Closed -
Japan Exchange
14:30:00 09/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 3,775.00 JPY | +1.48% |
|
-3.94% | +35.79% |
| 08-19 | Sakura Internet Flags Possible Unauthorized Access to Systems | MT |
| 07-28 | SAKURA Internet Inc. Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
Company Valuation: SAKURA Internet Inc.
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 | 151,096 | - | - |
| Change | - | 6.33% | 817.32% | -27.42% | -32.54% | 52.17% | - | - |
| Enterprise Value (EV) 1 | 26,841 | 26,858 | 209,964 | 141,360 | 119,733 | 179,212 | 189,050 | 187,771 |
| Change | - | 0.06% | 681.76% | -32.67% | -15.3% | 49.68% | 5.49% | -0.68% |
| P/E | 75.5x | 33.9x | 311x | 48.9x | 459x | 47.1x | 21.8x | 8x |
| PBR | 2.5x | 2.65x | 22.2x | 4.9x | 3.3x | 5.21x | 4.06x | 2.71x |
| PEG | - | 0x | -1,896.06x | 0x | -4.9x | 0x | 0x | 0x |
| Capitalization / Revenue | 1.04x | 1.07x | 9.29x | 4.69x | 2.81x | 3.17x | 2.48x | 1.79x |
| EV / Revenue | 1.34x | 1.3x | 9.62x | 4.5x | 3.39x | 3.76x | 3.1x | 2.23x |
| EV / EBITDA | - | - | - | - | 14.3x | 10.1x | 6.67x | 4x |
| EV / EBIT | 35.2x | 24.6x | 238x | 34.1x | -297x | 38.2x | 19.1x | 7.28x |
| EV / FCF | 11.8x | 13.5x | -51.7x | -8.59x | -6.5x | -11.4x | 29.6x | 17.2x |
| FCF Yield | 8.5% | 7.4% | -1.93% | -11.6% | -15.4% | -8.75% | 3.37% | 5.82% |
| 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% | 0.15% | 0.19% | 0.27% |
| EPS 2 | 7.55 | 18.29 | 18.26 | 75.23 | 5.4 | 80.07 | 173.4 | 471.8 |
| Distribution rate | 39.7% | 19.1% | 19.2% | 5.32% | 92.6% | 7.03% | 4.23% | 2.17% |
| Net sales 1 | 20,019 | 20,622 | 21,826 | 31,412 | 35,301 | 47,677 | 60,974 | 84,317 |
| EBITDA 1 | - | - | - | - | 8,381 | 17,708 | 28,355 | 46,928 |
| EBIT 1 | 763 | 1,093 | 884 | 4,146 | -403 | 4,692 | 9,877 | 25,776 |
| Net income 1 | 275 | 666 | 651 | 2,937 | 216 | 3,204 | 6,940 | 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 | 3,775.00 | 3,775.00 | 3,775.00 |
| 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 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 47.15x | 3.76x | 10.12x | 0.15% | 954M | |
| 17.05x | 8.29x | 17.72x | 0.25% | 4,280B | |
| 23.15x | 7.29x | 12.82x | 0.29% | 1,831B | |
| 30.13x | 14.12x | 22.31x | 0.6% | 516B | |
| 14.66x | 3.91x | 9.05x | 1.39% | 487B | |
| 19.62x | 5.81x | 17.45x | -.--% | 293B | |
| 21.14x | 1.55x | 10.54x | 0.98% | 277B | |
| 106.3x | 14.02x | 75.31x | -.--% | 220B | |
| 22.48x | 2.56x | 13.03x | -.--% | 146B | |
| 8.32x | 0.95x | 4.09x | -.--% | 116B | |
| Average | 31.00x | 6.23x | 19.24x | 0.37% | 816.6B | |
| Weighted average by Cap. | 21.71x | 7.80x | 17.41x | 0.35% |
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
- 3778 Stock
- Valuation SAKURA Internet Inc.
Select your edition
All financial news and data tailored to specific country editions
