Valuation Shibuya Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 11/09/2026 +03			5-day change	1st Jan Change
5,180.00 ^JPY	-1.89%		-1.52%	+50.58%

08-13	Shibuya Corporation Proposes Dividend for the Fiscal Year Ended June 30, 2026, Payable on September 28, 2026; Provides Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending June 30, 2027	CI
08-13	Shibuya Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending June 30, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	85,908	64,824	72,820	98,771	89,224	143,311	-	-
Change	-	-24.54%	12.33%	35.64%	-9.67%	60.62%	-	-
Enterprise Value (EV)	53,998	25,276	35,577	56,178	47,341	143,311	143,311	143,311
Change	-	-53.19%	40.75%	57.9%	-15.73%	202.72%	0%	0%
P/E	9.73x	7x	12.3x	10.1x	8.88x	12x	13x	12.1x
PBR	1.12x	0.76x	0.81x	0.98x	0.83x	1.03x	1.19x	1.12x
PEG	-	1.42x	-0.3x	0.2x	3.2x	7.06x	0.6x	1.66x
Capitalization / Revenue	0.83x	0.67x	0.74x	0.86x	0.69x	0.9x	0.96x	0.94x
EV / Revenue	0x	0x	0x	0x	0x	1.08x	0.96x	0.94x
EV / EBITDA	-	-	0x	0x	0x	8.53x	6.82x	5.85x
EV / EBIT	0x	0x	0x	0x	0x	11.9x	8.96x	8.43x
EV / FCF	-	-	-0x	0x	0x	-29.3x	36.6x	12.5x
FCF Yield	-	-	-0.65%	7.24%	2.75%	-2.22%	2.74%	8.03%
Dividend per Share ²	70	70	70	90	95	100	120	127.5
Rate of return	2.25%	2.99%	2.66%	2.52%	2.95%	2.26%	2.32%	2.46%
EPS ²	319	334.8	214.3	353.5	363.3	369.5	397.6	426.5
Distribution rate	21.9%	20.9%	32.7%	25.5%	26.1%	27.1%	30.2%	29.9%
Net sales ¹	103,965	96,223	97,842	115,434	129,017	135,613	150,000	153,000
EBITDA ¹	-	-	11,184	16,317	16,777	16,512	21,000	24,500
EBIT ¹	12,700	13,402	8,039	13,382	13,749	13,081	16,000	17,000
Net income ¹	8,826	9,262	5,928	9,781	10,052	10,223	11,000	11,800
Net Debt	-31,910	-39,548	-37,243	-42,593	-41,883	-	-	-
Reference price ²	3,105.00	2,343.00	2,632.00	3,570.00	3,225.00	5,180.00	5,180.00	5,180.00
Nbr of stocks (in thousands)	27,667	27,667	27,667	27,667	27,666	27,666	-	-
Announcement Date	8/6/21 A	8/12/22 A	8/10/23 A	8/9/24 A	8/13/25 A	8/13/26 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.($)
SHIBUYA CORPORATION	15.84x	-	-	1.83%	933M
PARKER-HANNIFIN CORPORATION	30.41x	5.2x	18.93x	0.86%	120B
FANUC CORPORATION	25.93x	4.74x	16.62x	2.32%	34.85B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.34x	1.74x	12.52x	2.31%	29.59B
INGERSOLL RAND INC.	28.78x	3.86x	14.57x	0.12%	28.3B
SMC CORPORATION	19.53x	3.34x	10.67x	1.56%	27.9B
DOVER CORPORATION	20.88x	3.03x	13.07x	1.12%	25.46B
XYLEM INC.	23.3x	2.85x	12.28x	1.62%	24.97B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	93.86x	35.38x	77.15x	0.4%	24.45B
ALFA LAVAL AB	25.52x	3.21x	15.69x	1.77%	23.38B
Average	30.44x	7.04x	21.28x	1.39%	33.96B
Weighted average by Cap.	31.00x	6.29x	20.14x	1.24%