Internet Initiative Japan Inc (TSE:3774)

Watchlist Manager

Watchlist

Price: 3 008 JPY 0.2%

Market Cap: 534.7B JPY

Have any thoughts about
Internet Initiative Japan Inc?

Write Note

Section:

Relative Value

The Relative Value of one Internet Initiative Japan Inc stock under the Base Case scenario is 2 953.54 JPY. Compared to the current market price of 3 008 JPY, Internet Initiative Japan Inc is Overvalued by 2%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.8

P/S

vs History	19
vs Industry	39

Median 5Y

1.7

Industry

1.4

Forward

1.7

More Details

P/E

vs History	4
vs Industry	20

Median 5Y

Industry

16.9

Forward

24.5

More Details

14.8

P/OCF

vs History	1
vs Industry	20

Median 5Y

10.3

Industry

6.5

More Details

40.9

P/FCFE

vs History	1
vs Industry	31

Median 5Y

15.2

Industry

16.9

More Details

4.1

P/B

vs History	19
vs Industry	17

Median 5Y

3.6

Industry

1.9

More Details

1.7

EV/S

vs History	15
vs Industry	54

Median 5Y

1.5

Industry

1.9

Forward

1.6

More Details

7.6

EV/GP

vs History	11
vs Industry	26

Median 5Y

6.7

Industry

More Details

8.4

EV/EBITDA

vs History	0
vs Industry	40

Median 5Y

6.8

Industry

8.2

Forward

8.4

More Details

17.3

EV/EBIT

vs History	7
vs Industry	30

Median 5Y

14.7

Industry

13.5

More Details

13.8

EV/OCF

vs History	1
vs Industry	32

Median 5Y

9.4

Industry

8.8

More Details

EV/FCFF

vs History	1
vs Industry	24

Median 5Y

13.1

Industry

16.1

More Details

2.2

EV/IC

vs History	28
vs Industry	19

Median 5Y

Industry

1.2

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP	I	Internet Initiative Japan Inc TSE:3774	530.8B JPY	1.8	28	8.4	17.3
US		Verizon Communications Inc NYSE:VZ	168.1B USD	1.3	17.2	5.9	9.3
US		AT&T Inc NYSE:T	163.1B USD	1.3	18.4	6.4	11.6
DE		Deutsche Telekom AG XETRA:DTE	143.7B EUR	1.3	24	5.3	10.5
JP		Nippon Telegraph and Telephone Corp TSE:9432	13T JPY	1	11.2	5.1	9.4
CN		China Telecom Corp Ltd SSE:601728	548.1B CNY	1.1	16.8	12.7	12.7
SA		Saudi Telecom Company SJSC SAU:7010	189B SAR	2	11.3	7	10
SG		Singapore Telecommunications Ltd SGX:Z74	51.2B SGD	3.6	-465.9	15.8	45.3
TW		Chunghwa Telecom Co Ltd TWSE:2412	965.8B TWD	4.3	26.5	11.1	20.7
AU		Telstra Corporation Ltd ASX:TLS	46.4B AUD	2	28.6	17.3	17.3
CH		Swisscom AG SIX:SCMN	25.9B CHF	2.3	15.4	7	15.1

				Revenue Growth	P/S to Growth
JP	I	Internet Initiative Japan Inc TSE:3774	Average P/S: 2 1.8	35%	0.1
US		Verizon Communications Inc NYSE:VZ	1.3	7%	0.2
US		AT&T Inc NYSE:T	1.3	4%	0.3
DE		Deutsche Telekom AG XETRA:DTE	1.3	10%	0.1
JP		Nippon Telegraph and Telephone Corp TSE:9432	1	6%	0.2
CN		China Telecom Corp Ltd SSE:601728	1.1	15%	0.1
SA		Saudi Telecom Company SJSC SAU:7010	2	19%	0.1
SG		Singapore Telecommunications Ltd SGX:Z74	3.6	8%	0.5
TW		Chunghwa Telecom Co Ltd TWSE:2412	4.3	8%	0.6
AU		Telstra Corporation Ltd ASX:TLS	2	10%	0.2
CH		Swisscom AG SIX:SCMN	2.3	14%	0.2

				Earnings Growth	P/E to Growth
JP	I	Internet Initiative Japan Inc TSE:3774	Average P/E: 19.7 28	51%	0.5
US		Verizon Communications Inc NYSE:VZ	17.2	83%	0.2
US		AT&T Inc NYSE:T	18.4	17%	1.1
DE		Deutsche Telekom AG XETRA:DTE	24	-35%	N/A
JP		Nippon Telegraph and Telephone Corp TSE:9432	11.2	1%	7.7
CN		China Telecom Corp Ltd SSE:601728	16.8	24%	0.7
SA		Saudi Telecom Company SJSC SAU:7010	11.3	18%	0.6
SG		Singapore Telecommunications Ltd SGX:Z74	Negative Multiple: -465.9	325%	N/A
TW		Chunghwa Telecom Co Ltd TWSE:2412	26.5	10%	2.5
AU		Telstra Corporation Ltd ASX:TLS	28.6	63%	0.5
CH		Swisscom AG SIX:SCMN	15.4	-5%	N/A

				EBITDA Growth	EV/EBITDA to Growth
JP	I	Internet Initiative Japan Inc TSE:3774	Average EV/EBITDA: 9.3 8.4	26%	0.3
US		Verizon Communications Inc NYSE:VZ	5.9	10%	0.6
US		AT&T Inc NYSE:T	6.4	10%	0.6
DE		Deutsche Telekom AG XETRA:DTE	5.3	9%	0.6
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.1	-4%	N/A
CN		China Telecom Corp Ltd SSE:601728	12.7	228%	0.1
SA		Saudi Telecom Company SJSC SAU:7010	7	17%	0.4
SG		Singapore Telecommunications Ltd SGX:Z74	15.8	16%	1
TW		Chunghwa Telecom Co Ltd TWSE:2412	11.1	5%	2
AU		Telstra Corporation Ltd ASX:TLS	17.3	170%	0.1
CH		Swisscom AG SIX:SCMN	7	16%	0.4

				EBIT Growth	EV/EBIT to Growth
JP	I	Internet Initiative Japan Inc TSE:3774	Average EV/EBIT: 16.3 17.3	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	9.3	14%	0.7
US		AT&T Inc NYSE:T	11.6	11%	1
DE		Deutsche Telekom AG XETRA:DTE	10.5	34%	0.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	9.4	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	12.7	19%	0.7
SA		Saudi Telecom Company SJSC SAU:7010	10	22%	0.4
SG		Singapore Telecommunications Ltd SGX:Z74	45.3	39%	1.2
TW		Chunghwa Telecom Co Ltd TWSE:2412	20.7	7%	2.9
AU		Telstra Corporation Ltd ASX:TLS	17.3	33%	0.5
CH		Swisscom AG SIX:SCMN	15.1	0%	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	36.41 USD -1.03%
	Mohawk Industries Inc NYSE:MHK	119.16 USD 2%
	Ardmore Shipping Corp NYSE:ASC	11.31 USD 0.18%
	ASGN Inc NYSE:ASGN	83.87 USD -0.97%
	Skyworks Solutions Inc NASDAQ:SWKS	88.75 USD
	Weatherford International PLC NASDAQ:WFRD	67.1 USD -2.13%

	Johnson & Johnson NYSE:JNJ	144.17 USD -0.21%
	Bank of America Corp NYSE:BAC	43.92 USD -0.57%
	Mastercard Inc NYSE:MA	525.0041 USD -0.58%
	Salesforce Inc NYSE:CRM	340.2 USD -1%
	Abbvie Inc NYSE:ABBV	174.61 USD -0.55%
	Home Depot Inc NYSE:HD	391 USD -0.41%

	Arista Networks Inc NYSE:ANET	113.05 USD 0.21%
	Visa Inc NYSE:V	316.56 USD -0.36%
	Texas Pacific Land Corp NYSE:TPL	1 144.01 USD 0.96%
	KLA Corp NASDAQ:KLAC	633 USD 0.58%
	Manhattan Associates Inc NASDAQ:MANH	280.26 USD -0.81%
	Pinduoduo Inc NASDAQ:PDD	99.61 USD 0.1%

	Salesforce Inc NYSE:CRM	340.2 USD -1%
	Accenture PLC NYSE:ACN	364.92 USD -0.4%
	ServiceNow Inc NYSE:NOW	1 095.01 USD 0.34%
	EOG Resources Inc NYSE:EOG	119.04 USD 0.69%
	Copart Inc NASDAQ:CPRT	58.22 USD
	Applied Materials Inc NASDAQ:AMAT	164.03 USD 0.27%

Internet Initiative Japan Inc
TSE:3774

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Internet Initiative Japan Inc Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	2 143 3 187
Price Target

Internet Initiative Japan Inc TSE:3774

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Internet Initiative Japan Inc Competitors

See Also

Company

Help

Tools

Stocks

Internet Initiative Japan Inc
TSE:3774

Competitors Multiples
Internet Initiative Japan Inc Competitors