Valuation Shofu Inc.

Stocks

Market Closed - Japan Exchange 09:30:00 11/09/2026 +03			5-day change	1st Jan Change
2,158.00 ^JPY	-0.87%		-6.01%	+18.25%

08-05	Shofu Inc. Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and for the Fiscal Year Ending March 31, 2027	CI
08-05	Shofu Inc. Provides Special Dividend Guidance for the Second Quarter of 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	27,769	35,916	52,129	75,036	59,648	76,956	-	-
Change	-	29.34%	45.14%	43.94%	-20.51%	29.02%	-	-
Enterprise Value (EV) ¹	20,183	27,526	42,694	64,144	49,527	65,933	62,894	62,074
Change	-	36.38%	55.11%	50.24%	-22.79%	33.13%	-4.61%	-1.3%
P/E	10.9x	11.5x	14.2x	17.4x	12.2x	14.1x	13.1x	13.3x
PBR	0.85x	1.02x	1.26x	1.76x	1.23x	1.51x	1.41x	1.34x
PEG	-	0.5x	0.8x	1x	0.9x	1.1x	1.65x	-7.08x
Capitalization / Revenue	0.99x	1.13x	1.49x	1.94x	1.49x	1.79x	1.67x	1.55x
EV / Revenue	0.72x	0.87x	1.22x	1.66x	1.24x	1.53x	1.37x	1.25x
EV / EBITDA	4.9x	5.74x	7.26x	9.94x	7.7x	8.62x	7.4x	6.7x
EV / EBIT	6.27x	7.2x	9.07x	11.9x	9.48x	10.6x	9.13x	8.28x
EV / FCF	-	14.6x	23.6x	25.3x	-47.5x	11.4x	11.4x	17.2x
FCF Yield	-	6.83%	4.23%	3.95%	-2.1%	8.8%	8.79%	5.81%
Dividend per Share ²	19.5	28.5	31	49	60	64.33	72	77.67
Rate of return	2.5%	2.81%	2.11%	2.32%	3.58%	2.96%	3.31%	3.57%
EPS ²	71.61	88.05	103.1	121.5	137.4	154.4	166.7	163.6
Distribution rate	27.2%	32.4%	30.1%	40.3%	43.7%	41.7%	43.2%	47.5%
Net sales ¹	28,137	31,678	35,080	38,698	39,994	43,007	46,069	49,695
EBITDA ¹	4,118	4,795	5,877	6,451	6,436	7,650	8,500	9,267
EBIT ¹	3,217	3,824	4,709	5,392	5,226	6,211	6,892	7,494
Net income ¹	2,546	3,135	3,655	4,317	4,887	5,501	5,940	5,830
Net Debt ¹	-7,586	-8,390	-9,435	-10,892	-10,121	-11,023	-14,062	-14,882
Reference price ²	780.50	1,014.50	1,469.00	2,111.00	1,676.00	2,177.00	2,177.00	2,177.00
Nbr of stocks (in thousands)	35,578	35,402	35,486	35,545	35,589	35,661	-	-
Announcement Date	5/11/22 A	5/10/23 A	5/9/24 A	5/9/25 A	5/13/26 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.($)
SHOFU INC.	14.1x	1.55x	8.71x	2.96%	504M
COLOPLAST A/S	27.78x	4.09x	13.07x	4.71%	15.16B
INTCO MEDICAL TECHNOLOGY CO., LTD.	14.74x	-	-	2.44%	5.37B
ZHENDE MEDICAL CO., LTD.	45.24x	-	-	0.56%	3.31B
WINNER MEDICAL CO., LTD.	17.73x	-	-	2.84%	2.49B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	8.27x	0.48x	2.33x	5.4%	1.82B
JAFRON BIOMEDICAL CO.,LTD.	18.67x	-	-	-	1.76B
TOP GLOVE CORPORATION BHD.	26.36x	1.6x	10.47x	1.7%	1.51B
GVS S.P.A.	21.7x	2.49x	9.71x	1.01%	1.01B
Average	21.62x	2.04x	8.86x	2.7%	3.66B
Weighted average by Cap.	24.62x	3.43x	11.62x	3.48%