|
Delayed
Japan Exchange
07:46:46 27/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 2,206.00 JPY | +0.05% |
|
-0.59% | +20.88% |
Company Valuation: Shofu Inc.
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 | 78,632 | - | - |
| Change | - | 29.34% | 45.14% | 43.94% | -20.51% | 31.83% | - | - |
| Enterprise Value (EV) 1 | 20,183 | 27,526 | 42,694 | 64,144 | 49,527 | 67,609 | 64,570 | 63,750 |
| Change | - | 36.38% | 55.11% | 50.24% | -22.79% | 36.51% | -4.49% | -1.27% |
| P/E | 10.9x | 11.5x | 14.2x | 17.4x | 12.2x | 14.3x | 13.2x | 13.5x |
| PBR | 0.85x | 1.02x | 1.26x | 1.76x | 1.23x | 1.53x | 1.43x | 1.35x |
| PEG | - | 0.5x | 0.8x | 1x | 0.9x | 1.2x | 1.66x | -7.18x |
| Capitalization / Revenue | 0.99x | 1.13x | 1.49x | 1.94x | 1.49x | 1.83x | 1.71x | 1.58x |
| EV / Revenue | 0.72x | 0.87x | 1.22x | 1.66x | 1.24x | 1.57x | 1.4x | 1.28x |
| EV / EBITDA | 4.9x | 5.74x | 7.26x | 9.94x | 7.7x | 8.84x | 7.6x | 6.88x |
| EV / EBIT | 6.27x | 7.2x | 9.07x | 11.9x | 9.48x | 10.9x | 9.37x | 8.51x |
| EV / FCF | - | 14.6x | 23.6x | 25.3x | -47.5x | 11.7x | 11.7x | 17.7x |
| FCF Yield | - | 6.83% | 4.23% | 3.95% | -2.1% | 8.58% | 8.57% | 5.65% |
| 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% | 2.92% | 3.27% | 3.52% |
| 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 | 2,205.00 | 2,205.00 | 2,205.00 |
| 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
P/E, Detailed evolution
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7979 Stock
- Valuation Shofu Inc.
Select your edition
All financial news and data tailored to specific country editions
