Valuation ITFOR Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 19/06/2026 +03			5-day change	1st Jan Change
1,608.00 ^JPY	+0.44%		-0.37%	-6.24%

06-09	ITFOR Inc. and SOURCING BROTHERS Co., Ltd. Enter Into Basic Agreement to Establish Joint Venture	CI
05-14	Itfor Inc. Announces Year End Dividend for Fiscal Year Ended March 31, 2026, Effective Is Date June 22, 2026	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	42,554	-	-
Change	-	9.85%	54.36%	4.78%	13.52%	-2.72%	-	-
Enterprise Value (EV)	8,956	10,730	22,822	25,805	31,081	42,554	42,554	42,554
Change	-	19.81%	112.69%	13.07%	20.45%	36.91%	0%	0%
P/E	10.2x	10.4x	13.4x	13.7x	15.9x	13.3x	12.2x	11.3x
PBR	1.39x	1.39x	1.96x	2.06x	2.12x	1.96x	1.86x	1.78x
PEG	-	1.31x	0.6x	2.21x	-4.5x	0.8x	1.29x	1.59x
Capitalization / Revenue	1.27x	1.3x	1.78x	1.88x	1.89x	1.61x	1.52x	1.44x
EV / Revenue	0x	0x	0x	0x	0x	1.61x	1.52x	1.44x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.46x	8.68x	8.03x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	30	40	50	80	80	90	100
Rate of return	3.81%	3.48%	2.94%	3.37%	4.84%	4.98%	5.6%	6.22%
EPS ²	76.84	82.96	101.8	108.1	104.3	120.9	132.3	141.7
Distribution rate	39%	36.2%	39.3%	46.3%	76.7%	66.2%	68%	70.6%
Net sales ¹	17,021	18,322	20,652	20,552	23,101	26,400	28,000	29,650
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,031	3,217	3,737	3,532	3,858	4,500	4,900	5,300
Net income ¹	2,112	2,291	2,770	2,914	2,757	3,200	3,500	3,750
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	1,608.00	1,608.00	1,608.00
Nbr of stocks (in thousands)	27,560	27,673	27,022	25,950	26,464	26,464	-	-
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.	13.3x	-	-	4.98%	264M
IBM	24.22x	3.98x	13.91x	2.71%	234B
TATA CONSULTANCY SERVICES LTD.	13.63x	2.49x	9.17x	6.09%	81.48B
SNOWFLAKE INC.	-81.36x	12.81x	74.17x	-.--%	80.51B
ACCENTURE PLC	9.51x	1.04x	5.48x	5.08%	78.57B
RELX PLC	18.69x	4.91x	12.14x	3.04%	55.4B
INFOSYS LIMITED	13.65x	1.99x	8.33x	5.67%	45.09B
FUJITSU LIMITED	12.74x	1.46x	9.98x	1.27%	34.54B
HCL TECHNOLOGIES LIMITED	15.42x	1.95x	9.2x	5.61%	32.45B
NEC CORPORATION	20.14x	1.36x	9.71x	0.87%	30.89B
Average	5.99x	3.55x	16.90x	3.53%	67.33B
Weighted average by Cap.	6.23x	4.11x	18.42x	3.28%