Valuation Shofu Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 17/07/2026 +04			5-day change	1st Jan Change
2,209.00 ^JPY	0.00%		+5.90%	+21.04%

05-20	Shofu Inc. Announces Year End Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 4, 2026	CI
05-20	Shofu Inc. Announces Special Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 4, 2026	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	78,617	-	-
Change	-	29.34%	45.14%	43.94%	-20.51%	31.8%	-	-
Enterprise Value (EV) ¹	20,183	27,526	42,694	64,144	49,527	69,494	67,455	66,485
Change	-	36.38%	55.11%	50.24%	-22.79%	40.32%	-2.93%	-1.44%
P/E	10.9x	11.5x	14.2x	17.4x	12.2x	16.5x	14.3x	13.9x
PBR	0.85x	1.02x	1.26x	1.76x	1.23x	1.57x	1.47x	1.39x
PEG	-	0.5x	0.8x	1x	0.9x	-6.64x	0.9x	4.93x
Capitalization / Revenue	0.99x	1.13x	1.49x	1.94x	1.49x	1.84x	1.72x	1.59x
EV / Revenue	0.72x	0.87x	1.22x	1.66x	1.24x	1.63x	1.47x	1.35x
EV / EBITDA	4.9x	5.74x	7.26x	9.94x	7.7x	9.41x	8.09x	7.31x
EV / EBIT	6.27x	7.2x	9.07x	11.9x	9.48x	11.7x	10x	9.07x
EV / FCF	-	14.6x	23.6x	25.3x	-47.5x	49.7x	15.2x	18.4x
FCF Yield	-	6.83%	4.23%	3.95%	-2.1%	2.01%	6.57%	5.42%
Dividend per Share ²	19.5	28.5	31	49	60	60.33	68.33	74
Rate of return	2.5%	2.81%	2.11%	2.32%	3.58%	2.73%	3.09%	3.35%
EPS ²	71.61	88.05	103.1	121.5	137.4	134	154.7	159.1
Distribution rate	27.2%	32.4%	30.1%	40.3%	43.7%	45%	44.2%	46.5%
Net sales ¹	28,137	31,678	35,080	38,698	39,994	42,707	45,803	49,362
EBITDA ¹	4,118	4,795	5,877	6,451	6,436	7,383	8,333	9,100
EBIT ¹	3,217	3,824	4,709	5,392	5,226	5,944	6,726	7,328
Net income ¹	2,546	3,135	3,655	4,317	4,887	4,768	5,507	5,663
Net Debt ¹	-7,586	-8,390	-9,435	-10,892	-10,121	-9,123	-11,162	-12,132
Reference price ²	780.50	1,014.50	1,469.00	2,111.00	1,676.00	2,209.00	2,209.00	2,209.00
Nbr of stocks (in thousands)	35,578	35,402	35,486	35,545	35,589	35,589	-	-
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.	16.49x	1.63x	9.41x	2.73%	484M
COLOPLAST A/S	30.59x	4.03x	12.87x	4.81%	14.57B
INTCO MEDICAL TECHNOLOGY CO., LTD.	11.35x	-	-	3.17%	4.09B
ZHENDE MEDICAL CO., LTD.	45.55x	-	-	0.55%	3.3B
WINNER MEDICAL CO., LTD.	17.06x	-	-	2.98%	2.57B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	8.42x	0.56x	2.58x	5.31%	2B
JAFRON BIOMEDICAL CO.,LTD.	21.35x	-	-	-	1.99B
TOP GLOVE CORPORATION BHD.	22.54x	1.41x	9x	1.99%	1.28B
RIVERSTONE HOLDINGS LIMITED	18.51x	2.96x	9.84x	6.28%	981M
GVS S.P.A.	22.54x	2.44x	9.62x	0.55%	980M
Average	21.44x	2.17x	8.89x	3.15%	3.22B
Weighted average by Cap.	25.51x	3.34x	11.22x	3.76%