|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,690.00 JPY | -0.65% |
|
+2.99% | -1.46% |
| 06-09 | ITFOR Inc. and SOURCING BROTHERS Co., Ltd. Enter Into Basic Agreement to Establish Joint Venture | CI |
| 05-14 | ITFOR Inc. Reports Earnings Results for the Full Year Ended March 31, 2026 | CI |
Company Valuation: ITFOR Inc.
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 | 44,723 | - | - |
| Change | - | 9.85% | 54.36% | 4.78% | 13.52% | 2.23% | - | - |
| Enterprise Value (EV) | 8,956 | 10,730 | 22,822 | 25,805 | 31,081 | 44,723 | 44,723 | 44,723 |
| Change | - | 19.81% | 112.69% | 13.07% | 20.45% | 43.89% | 0% | 0% |
| P/E | 10.2x | 10.4x | 13.4x | 13.7x | 15.9x | 14x | 12.8x | 11.9x |
| PBR | 1.39x | 1.39x | 1.96x | 2.06x | 2.12x | 2.06x | 1.96x | 1.87x |
| PEG | - | 1.31x | 0.6x | 2.21x | -4.5x | 0.9x | 1.36x | 1.67x |
| Capitalization / Revenue | 1.27x | 1.3x | 1.78x | 1.88x | 1.89x | 1.69x | 1.6x | 1.51x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.69x | 1.6x | 1.51x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 9.94x | 9.13x | 8.44x |
| 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% | 4.73% | 5.33% | 5.92% |
| 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 | 1,690.00 | 1,690.00 | 1,690.00 |
| Nbr of stocks (in thousands) | 27,560 | 27,673 | 27,022 | 25,950 | 26,464 | 26,463 | - | - |
| Announcement Date | 5/12/22 | 5/11/23 | 5/9/24 | 5/13/25 | 5/14/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.98x | - | - | 4.73% | 277M | |
| 27.94x | 4.49x | 15.67x | 2.35% | 270B | |
| -91.57x | 14.47x | 83.76x | -.--% | 90.62B | |
| 10.05x | 1.1x | 5.78x | 4.8% | 82.75B | |
| 13.42x | 2.45x | 9.24x | 6.12% | 78.49B | |
| 19x | 5.01x | 12.36x | 2.99% | 57.15B | |
| 13.87x | 2.02x | 8.47x | 5.61% | 45.32B | |
| 19.09x | 1.53x | 9.63x | 1.5% | 35.95B | |
| 20.08x | 1.48x | 9.43x | 0.99% | 35.58B | |
| 15.86x | 2.03x | 9.43x | 5.45% | 33.03B | |
| Average | 6.17x | 3.84x | 18.20x | 3.45% | 72.94B | |
| Weighted average by Cap. | 6.55x | 4.61x | 20.73x | 3.03% |
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
- 4743 Stock
- Valuation ITFOR Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
