Valuation Shofu Inc.

Stocks

Delayed Japan Exchange 06:30:00 27/10/2026 +04			5-day change	1st Jan Change
2,216.00 ^JPY	+0.50%		-0.14%	+21.42%

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	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	11/05/22	10/05/23	09/05/24	09/05/25	13/05/26	-	-	-

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.	14.17x	1.56x	8.76x	2.94%	498M
ABBOTT LABORATORIES	34.01x	4.08x	15.69x	2.48%	179B
STRYKER CORPORATION	23.84x	4.68x	16.31x	1.17%	118B
MEDTRONIC PLC	20.4x	3.54x	12.67x	2.97%	117B
ESSILORLUXOTTICA	31.64x	3.06x	12.36x	2.24%	93.26B
CENCORA, INC.	18.15x	0.21x	13.14x	0.72%	63.16B
HOYA CORPORATION	31.42x	7.87x	20.23x	1.26%	55.68B
BECTON, DICKINSON AND COMPANY	39.45x	3.63x	12.37x	2.1%	54.18B
IDEXX LABORATORIES, INC.	37.95x	9.42x	26.36x	-.--%	44.15B
ALCON INC.	40.74x	3.29x	12.28x	0.53%	33.95B
Average	29.18x	4.13x	15.02x	1.64%	75.89B
Weighted average by Cap.	29.44x	4.16x	15.26x	1.83%