|
Delayed
Japan Exchange
23:47:43 2026-10-04 EDT
|
5-day change | 1st Jan Change | ||
| 881.60 JPY | -0.99% |
|
+1.65% | -10.26% |
| 09-21 | SHIFT Inc.(TSE:3697) dropped from FTSE All-World Index | CI |
| 08-25 | SHIFT Inc. Resolves to Establish A Special Subsidiary Company | CI |
Company Valuation: SHIFT Inc.
Data adjusted to current consolidation scope
| Fiscal Period: August | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 440,558 | 357,584 | 527,484 | 240,149 | 402,826 | 227,591 | - | - |
| Change | - | -18.83% | 47.51% | -54.47% | 67.74% | -43.5% | - | - |
| Enterprise Value (EV) 1 | 430,527 | 348,195 | 512,326 | 228,857 | 391,136 | 223,895 | 214,592 | 201,764 |
| Change | - | -19.12% | 47.14% | -55.33% | 70.91% | -42.76% | -4.15% | -5.98% |
| P/E | 155x | 71.7x | 84.6x | 46.8x | 45.1x | 27.6x | 16.1x | 13.1x |
| PBR | 19.7x | 14x | 18.2x | 7.13x | 9.92x | 5.26x | 4.03x | 3.14x |
| PEG | - | 1x | 3.3x | -2.6x | 0.6x | -5.56x | 0.2x | 0.6x |
| Capitalization / Revenue | 9.58x | 5.51x | 5.99x | 2.17x | 3.1x | 1.44x | 1.22x | 1.07x |
| EV / Revenue | 9.36x | 5.37x | 5.82x | 2.07x | 3.01x | 1.41x | 1.15x | 0.95x |
| EV / EBITDA | 97x | 41.6x | 38.6x | 17x | 20.7x | 10.7x | 8x | 6.36x |
| EV / EBIT | 108x | 50.4x | 44.3x | 21.7x | 25x | 12.9x | 9.43x | 7.39x |
| EV / FCF | 100x | 193x | 79.5x | -267x | 98.9x | -13.2x | 13.2x | 10.2x |
| FCF Yield | 1% | 0.52% | 1.26% | -0.37% | 1.01% | -7.59% | 7.57% | 9.78% |
| Dividend per Share 2 | - | - | - | - | - | 4.067 | 3.2 | 3.88 |
| Rate of return | - | - | - | - | - | 0.46% | 0.36% | 0.44% |
| EPS 2 | 10.85 | 18.85 | 23.64 | 19.43 | 33.93 | 32.24 | 55.23 | 67.86 |
| Distribution rate | - | - | - | - | - | 12.6% | 5.79% | 5.72% |
| Net sales 1 | 46,004 | 64,873 | 88,030 | 110,627 | 129,819 | 158,500 | 186,996 | 212,645 |
| EBITDA 1 | 4,438 | 8,371 | 13,289 | 13,423 | 18,867 | 20,891 | 26,840 | 31,739 |
| EBIT 1 | 3,994 | 6,913 | 11,565 | 10,537 | 15,628 | 17,408 | 22,748 | 27,294 |
| Net income 1 | 2,818 | 4,974 | 6,245 | 5,127 | 8,935 | 8,379 | 14,294 | 17,358 |
| Net Debt 1 | -10,031 | -9,389 | -15,158 | -11,292 | -11,690 | -3,696 | -12,999 | -25,827 |
| Reference price 2 | 1,676.00 | 1,352.67 | 2,000.00 | 909.33 | 1,530.00 | 890.40 | 890.40 | 890.40 |
| Nbr of stocks (in thousands) | 262,863 | 264,355 | 263,742 | 264,094 | 263,285 | 255,605 | - | - |
| Announcement Date | 10/12/21 | 10/14/22 | 10/12/23 | 10/10/24 | 10/14/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.61x | 1.41x | 10.72x | 0.46% | 1.44B | |
| 21.86x | 3.6x | 12.56x | 3.04% | 210B | |
| 22.46x | 4.73x | 11.6x | 0.74% | 193B | |
| -602.19x | 42.83x | 175.97x | -.--% | 124B | |
| -134.17x | 18.64x | 102.49x | -.--% | 120B | |
| 14.77x | 1.61x | 8.44x | 3.25% | 119B | |
| 13.47x | 2.43x | 9.22x | 6.1% | 78.1B | |
| 19.46x | 5.19x | 12.74x | 2.88% | 58.18B | |
| -17.53x | 7.42x | 12.62x | -.--% | 49.43B | |
| 22.77x | 1.89x | 11.94x | 1.37% | 44.75B | |
| Average | -61.15x | 8.97x | 36.83x | 1.78% | 99.79B | |
| Weighted average by Cap. | -78.09x | 10.39x | 42.79x | 1.87% |
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
- 3697 Stock
- Valuation SHIFT Inc.
Select your edition
All financial news and data tailored to specific country editions
