Valuation Shibuya Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
3,915.00 ^JPY	+0.13%		-8.10%	+13.81%

05-08	Shibuya Corporation Reports Earnings Results for the Nine Months Ended March 31, 2026	CI
02-13	Shibuya Corporation Reports Earnings Results for the Half Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	85,908	64,824	72,820	98,771	89,224	108,313	-	-
Change	-	-24.54%	12.33%	35.64%	-9.67%	21.39%	-	-
Enterprise Value (EV)	53,998	25,276	35,577	56,178	47,341	108,313	108,313	108,313
Change	-	-53.19%	40.75%	57.9%	-15.73%	128.79%	0%	0%
P/E Ratio	9.73x	7x	12.3x	10.1x	8.88x	12x	11.2x	9.54x
PBR	1.12x	0.76x	0.81x	0.98x	0.83x	0.96x	0.9x	0.85x
PEG	-	1.42x	-0.3x	0.2x	3.2x	-1.2x	1.56x	0.6x
Capitalization / Revenue	0.83x	0.67x	0.74x	0.86x	0.69x	0.82x	0.76x	0.73x
EV / Revenue	0x	0x	0x	0x	0x	0.82x	0.76x	0.73x
EV / EBITDA	-	-	0x	0x	0x	6.45x	5.16x	4.42x
EV / EBIT	0x	0x	0x	0x	0x	9.03x	8.02x	6.88x
EV / FCF	-	-	-0x	0x	0x	-22.2x	27.6x	9.41x
FCF Yield	-	-	-0.65%	7.24%	2.75%	-4.51%	3.62%	10.6%
Dividend per Share ²	70	70	70	90	95	95	107.5	122.5
Rate of return	2.25%	2.99%	2.66%	2.52%	2.95%	2.43%	2.75%	3.13%
EPS ²	319	334.8	214.3	353.5	363.3	327.1	350.6	410.2
Distribution rate	21.9%	20.9%	32.7%	25.5%	26.1%	29%	30.7%	29.9%
Net sales ¹	103,965	96,223	97,842	115,434	129,017	132,350	142,500	147,500
EBITDA ¹	-	-	11,184	16,317	16,777	16,800	21,000	24,500
EBIT ¹	12,700	13,402	8,039	13,382	13,749	12,000	13,500	15,750
Net income ¹	8,826	9,262	5,928	9,781	10,052	9,050	9,700	11,350
Net Debt	-31,910	-39,548	-37,243	-42,593	-41,883	-	-	-
Reference price ²	3,105.00	2,343.00	2,632.00	3,570.00	3,225.00	3,915.00	3,915.00	3,915.00
Nbr of stocks (in thousands)	27,667	27,667	27,667	27,667	27,666	27,666	-	-
Announcement Date	8/6/21	8/12/22	8/10/23	8/9/24	8/13/25	-	-	-

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.($)
SHIBUYA CORPORATION	11.97x	-	-	2.43%	676M
PARKER-HANNIFIN CORPORATION	33.2x	5.72x	21.27x	0.81%	114B
FANUC CORPORATION	40.34x	6.89x	25.79x	1.52%	40.49B
DOVER CORPORATION	23.98x	3.51x	15.12x	0.98%	29.28B
INGERSOLL RAND INC.	30.7x	3.97x	14.66x	0.12%	28.96B
TECHTRONIC INDUSTRIES COMPANY LIMITED	19.54x	1.61x	11.87x	2.47%	27.72B
XYLEM INC.	24.16x	2.9x	12.64x	1.56%	26.17B
SMC CORPORATION	25.91x	4.21x	15.06x	1.54%	25.82B
ALFA LAVAL AB	24.88x	3.21x	15.29x	1.83%	23.35B
Average	26.07x	4.00x	16.46x	1.47%	35.15B
Weighted average by Cap.	29.83x	4.60x	18.18x	1.2%