Valuation ITFOR Inc.

Stocks

Delayed Japan Exchange 22:30:00 2026-08-24 EDT			5-day change	1st Jan Change
1,691.00 ^JPY	-0.29%		+1.08%	-1.40%

08-12	ITFOR Inc. Provides Consolidated Earnings Guidance for the First Half and Full Fiscal Year Ending March 31, 2027	CI
08-12	ITFOR Inc. Provides Dividend Guidance for the Second Quarter-End of the 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	44,880	-	-
Change	-	9.85%	54.36%	4.78%	13.52%	2.59%	-	-
Enterprise Value (EV)	8,956	10,730	22,822	25,805	31,081	44,880	44,880	44,880
Change	-	19.81%	112.69%	13.07%	20.45%	44.4%	0%	0%
P/E	10.2x	10.4x	13.4x	13.7x	15.9x	14x	12.8x	12x
PBR	1.39x	1.39x	1.96x	2.06x	2.12x	2.07x	1.96x	1.87x
PEG	-	1.31x	0.6x	2.21x	-4.5x	0.9x	1.36x	1.69x
Capitalization / Revenue	1.27x	1.3x	1.78x	1.88x	1.89x	1.7x	1.6x	1.51x
EV / Revenue	0x	0x	0x	0x	0x	1.7x	1.6x	1.51x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.97x	9.16x	8.47x
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%	4.72%	5.31%	5.9%
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	1,696.00	1,696.00	1,696.00
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.($)
ITFOR INC.	13.98x	-	-	4.73%	281M
IBM	23.14x	3.77x	13.17x	2.87%	222B
SNOWFLAKE INC.	-116.79x	18.57x	106.98x	-.--%	115B
ACCENTURE PLC	13.73x	1.52x	7.97x	3.49%	113B
TATA CONSULTANCY SERVICES LTD.	14.91x	2.72x	10.28x	5.51%	87.05B
RELX PLC	20.45x	5.36x	13.17x	2.79%	62.19B
INFOSYS LIMITED	14.69x	2.13x	9.06x	5.31%	47.45B
FUJITSU LIMITED	20.59x	1.68x	10.33x	1.42%	39.79B
NEC CORPORATION	20.4x	1.55x	9.86x	0.92%	38.85B
HCL TECHNOLOGIES LIMITED	17.74x	2.3x	10.68x	4.87%	36.84B
Average	4.28x	4.40x	21.28x	3.19%	76.32B
Weighted average by Cap.	-1.63x	5.29x	25.56x	2.9%