Valuation Shibuya Corporation

Stocks

Delayed Japan Exchange 21:05:53 2026-10-15 EDT			5-day change	1st Jan Change
5,750.00 ^JPY	+1.41%		-2.54%	+67.15%

09-15	Tokai Tokyo Upgrades Shibuya to Outperform from Neutral; Price Target is 5,830 Yen	MT
08-13	Shibuya Corporation Proposes Dividend for the Fiscal Year Ended June 30, 2026, Payable on September 28, 2026; Provides Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending June 30, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	64,824	72,820	98,771	89,224	122,562	156,868	-	-
Change	-	12.33%	35.64%	-9.67%	37.36%	27.99%	-	-
Enterprise Value (EV)	25,276	35,577	56,178	47,341	81,342	156,868	156,868	156,868
Change	-	40.75%	57.9%	-15.73%	71.82%	92.85%	0%	0%
P/E	7x	12.3x	10.1x	8.88x	12x	13.4x	12.2x	11.5x
PBR	0.76x	0.81x	0.98x	0.83x	1.03x	1.23x	1.15x	1.07x
PEG	-	-0.3x	0.2x	3.2x	7.06x	0.9x	1.2x	1.86x
Capitalization / Revenue	0.67x	0.74x	0.86x	0.69x	0.9x	1.04x	0.98x	0.94x
EV / Revenue	0x	0x	0x	0x	0x	1.04x	0.98x	0.94x
EV / EBITDA	-	0x	0x	0x	0x	7.16x	6.54x	6.33x
EV / EBIT	0x	0x	0x	0x	0x	9.48x	8.6x	8.02x
EV / FCF	-	-0x	0x	0x	-0x	34.2x	15.8x	10x
FCF Yield	-	-0.65%	7.24%	2.75%	-2.22%	2.93%	6.34%	10%
Dividend per Share ²	70	70	90	95	100	127.5	140	145
Rate of return	2.99%	2.66%	2.52%	2.95%	2.26%	2.25%	2.47%	2.56%
EPS ²	334.8	214.3	353.5	363.3	369.5	422.9	466.2	495.2
Distribution rate	20.9%	32.7%	25.5%	26.1%	27.1%	30.1%	30%	29.3%
Net sales ¹	96,223	97,842	115,434	129,017	135,613	151,500	160,500	166,000
EBITDA ¹	-	11,184	16,317	16,777	16,512	21,900	24,000	24,800
EBIT ¹	13,402	8,039	13,382	13,749	13,081	16,550	18,250	19,550
Net income ¹	9,262	5,928	9,781	10,052	10,223	11,700	12,900	13,700
Net Debt	-39,548	-37,243	-42,593	-41,883	-41,220	-	-	-
Reference price ²	2,343.00	2,632.00	3,570.00	3,225.00	4,430.00	5,670.00	5,670.00	5,670.00
Nbr of stocks (in thousands)	27,667	27,667	27,667	27,666	27,666	27,666	-	-
Announcement Date	8/12/22	8/10/23	8/9/24	8/13/25	8/13/26	-	-	-

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.($)
SHIBUYA CORPORATION	14.07x	-	-	2.14%	1.04B
PARKER-HANNIFIN CORPORATION	30.89x	5.48x	20.01x	0.84%	121B
ATLAS COPCO AB	34.65x	5.47x	20.75x	1.55%	97.11B
KEYSIGHT TECHNOLOGIES, INC.	41.9x	8.49x	24.85x	-.--%	60.88B
W.W. GRAINGER, INC.	28.62x	3.27x	18.89x	0.73%	62.67B
FASTENAL COMPANY	40.81x	6.35x	27.99x	1.92%	59.66B
FANUC CORPORATION	28.3x	5.24x	18.36x	2.12%	36.71B
INGERSOLL RAND INC.	31.04x	4.1x	15.49x	0.11%	30.24B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.82x	1.78x	12.83x	2.26%	30.29B
SMC CORPORATION	20.72x	3.58x	11.46x	1.47%	28.59B
Average	29.18x	4.86x	18.96x	1.31%	52.78B
Weighted average by Cap.	32.37x	5.25x	20.22x	1.15%