Valuation ITFOR Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 04/11/2026 +03			5-day change	1st Jan Change
1,571.00 ^JPY	-0.82%		-4.21%	-8.40%

08-12	ITFOR Inc. Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-12	ITFOR Inc. Provides Consolidated Earnings Guidance for the First Half and Full 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	21,690	23,826	36,777	38,536	43,745	41,572	-	-
Change	-	9.85%	54.36%	4.78%	13.52%	-4.97%	-	-
Enterprise Value (EV)	8,956	10,730	22,822	25,805	31,081	41,572	41,572	41,572
Change	-	19.81%	112.69%	13.07%	20.45%	33.75%	0%	0%
P/E	10.2x	10.4x	13.4x	13.7x	15.9x	14.3x	12.8x	11.7x
PBR	1.39x	1.39x	1.96x	2.06x	2.12x	1.94x	1.86x	1.77x
PEG	-	1.31x	0.6x	2.21x	-4.5x	2.8x	1.1x	1.26x
Capitalization / Revenue	1.27x	1.3x	1.78x	1.88x	1.89x	1.66x	1.55x	1.45x
EV / Revenue	0x	0x	0x	0x	0x	1.66x	1.55x	1.45x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.45x	8.66x	7.99x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	30	40	50	80	80	90	90
Rate of return	3.81%	3.48%	2.94%	3.37%	4.84%	5.09%	5.73%	5.73%
EPS ²	76.84	82.96	101.8	108.1	104.3	109.6	122.8	134.2
Distribution rate	39%	36.2%	39.3%	46.3%	76.7%	73%	73.3%	67.1%
Net sales ¹	17,021	18,322	20,652	20,552	23,101	25,100	26,800	28,700
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,031	3,217	3,737	3,532	3,858	4,400	4,800	5,200
Net income ¹	2,112	2,291	2,770	2,914	2,757	2,900	3,250	3,550
Net Debt	-12,734	-13,096	-13,955	-12,731	-12,664	-	-	-
Reference price ²	787.00	861.00	1,361.00	1,485.00	1,653.00	1,571.00	1,571.00	1,571.00
Nbr of stocks (in thousands)	27,560	27,673	27,022	25,950	26,464	26,462	-	-
Announcement Date	5/12/22 A	5/11/23 A	5/9/24 A	5/13/25 A	5/14/26 A	-	-	-

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.($)
ITFOR INC.	14.45x	-	-	5.05%	265M
IBM	25.01x	4.03x	14.05x	2.7%	236B
SALESFORCE, INC.	21.27x	4.51x	11.06x	0.78%	183B
ACCENTURE PLC	17.38x	1.97x	10.16x	2.72%	150B
SNOWFLAKE INC.	-117.22x	16.08x	88.45x	-.--%	104B
CLOUDFLARE, INC.	-471.94x	33.47x	137.51x	-.--%	97.43B
TATA CONSULTANCY SERVICES LTD.	16.29x	2.94x	11.33x	4.94%	95.45B
RELX PLC	22.72x	5.93x	14.56x	2.46%	68.9B
INFOSYS LIMITED	15.07x	2.19x	9.29x	5.11%	49.09B
HCL TECHNOLOGIES LIMITED	19.6x	2.52x	12.08x	4.41%	41.12B
Average	-43.74x	8.18x	34.28x	2.82%	102.58B
Weighted average by Cap.	-40.05x	7.71x	31.69x	2.21%