Valuation ITFOR Inc. OTC Markets

Stocks

Market Closed - OTC Markets 15:57:55 2026-05-06 EDT			5-day change	1st Jan Change
11.86 ^USD	+10.37%		-.--%	+18.89%

08-12	ITFOR Inc. Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-12	ITFOR Inc. Provides Consolidated Earnings Guidance for the First Half and Full 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	21,690	23,826	36,777	38,536	43,745	44,086	-	-
Change	-	9.85%	54.36%	4.78%	13.52%	0.78%	-	-
Enterprise Value (EV)	8,956	10,730	22,822	25,805	31,081	44,086	44,086	44,086
Change	-	19.81%	112.69%	13.07%	20.45%	41.84%	0%	0%
P/E	10.2x	10.4x	13.4x	13.7x	15.9x	13.8x	12.6x	11.8x
PBR	1.39x	1.39x	1.96x	2.06x	2.12x	2.03x	1.93x	1.84x
PEG	-	1.31x	0.6x	2.21x	-4.5x	0.9x	1.34x	1.66x
Capitalization / Revenue	1.27x	1.3x	1.78x	1.88x	1.89x	1.67x	1.57x	1.49x
EV / Revenue	0x	0x	0x	0x	0x	1.67x	1.57x	1.49x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.8x	9x	8.32x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	30	40	50	80	80	90	100
Rate of return	3.81%	3.48%	2.94%	3.37%	4.84%	4.8%	5.4%	6%
EPS ²	76.84	82.96	101.8	108.1	104.3	120.9	132.3	141.7
Distribution rate	39%	36.2%	39.3%	46.3%	76.7%	66.2%	68%	70.6%
Net sales ¹	17,021	18,322	20,652	20,552	23,101	26,400	28,000	29,650
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,031	3,217	3,737	3,532	3,858	4,500	4,900	5,300
Net income ¹	2,112	2,291	2,770	2,914	2,757	3,200	3,500	3,750
Net Debt	-12,734	-13,096	-13,955	-12,731	-12,664	-	-	-
Reference price ²	787.00	861.00	1,361.00	1,485.00	1,653.00	1,666.00	1,666.00	1,666.00
Nbr of stocks (in thousands)	27,560	27,673	27,022	25,950	26,464	26,462	-	-
Announcement Date	5/12/22	5/11/23	5/9/24	5/13/25	5/14/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IBM	22.96x	3.75x	13.08x	2.89%	220B
ACCENTURE PLC	14.1x	1.55x	8.16x	3.4%	116B
SNOWFLAKE INC.	-115.94x	18.44x	106.65x	-.--%	115B
TATA CONSULTANCY SERVICES LTD.	15.54x	2.85x	10.74x	5.29%	91.23B
RELX PLC	20.92x	5.47x	13.43x	2.72%	63.24B
INFOSYS LIMITED	14.86x	2.16x	9.18x	5.24%	48.26B
FUJITSU LIMITED	21.83x	1.79x	11.03x	1.39%	42.01B
NEC CORPORATION	21.31x	1.62x	10.27x	0.87%	40.75B
HCL TECHNOLOGIES LIMITED	18.11x	2.29x	10.97x	4.82%	37.32B
Average	3.74x	4.43x	21.50x	2.96%	86.02B
Weighted average by Cap.	-0.91x	5.24x	25.38x	2.86%