|
Market Closed -
Japan Exchange
02:30:00 2026-10-26 EDT
|
5-day change | 1st Jan Change | ||
| 1,136.00 JPY | -1.73% |
|
+7.37% | +15.68% |
| 10-22 | Shift Inc. Announces Board and Committee Changes | CI |
| 10-22 | Japan's Nikkei slides as AI capex caution weighs on chip shares | RE |
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 | 290,381 | - | - |
| Change | - | -18.83% | 47.51% | -54.47% | 67.74% | -27.91% | - | - |
| Enterprise Value (EV) 1 | 430,527 | 348,195 | 512,326 | 228,857 | 391,136 | 247,949 | 277,382 | 264,554 |
| Change | - | -19.12% | 47.14% | -55.33% | 70.91% | -36.61% | -3.24% | -4.62% |
| P/E | 155x | 71.7x | 84.6x | 46.8x | 45.1x | 33.3x | 21x | 17.2x |
| PBR | 19.7x | 14x | 18.2x | 7.13x | 9.92x | 5.88x | 4.98x | 4x |
| PEG | - | 1x | 3.3x | -2.6x | 0.6x | -2.2x | 0.3x | 0.8x |
| Capitalization / Revenue | 9.58x | 5.51x | 5.99x | 2.17x | 3.1x | 1.51x | 1.59x | 1.38x |
| EV / Revenue | 9.36x | 5.37x | 5.82x | 2.07x | 3.01x | 1.53x | 1.52x | 1.26x |
| EV / EBITDA | 97x | 41.6x | 38.6x | 17x | 20.7x | 11.5x | 10.5x | 8.57x |
| EV / EBIT | 108x | 50.4x | 44.3x | 21.7x | 25x | 14.2x | 12.2x | 9.95x |
| EV / FCF | 100x | 193x | 79.5x | -267x | 98.9x | 19.6x | 17.1x | 13.4x |
| FCF Yield | 1% | 0.52% | 1.26% | -0.37% | 1.01% | 5.09% | 5.85% | 7.46% |
| Dividend per Share 2 | - | - | - | - | - | 4.53 | 3.2 | 3.88 |
| Rate of return | - | - | - | - | - | 0.47% | 0.28% | 0.34% |
| EPS 2 | 10.85 | 18.85 | 23.64 | 19.43 | 33.93 | 28.72 | 54.06 | 65.89 |
| Distribution rate | - | - | - | - | - | 15.8% | 5.92% | 5.89% |
| Net sales 1 | 46,004 | 64,873 | 88,030 | 110,627 | 129,819 | 161,600 | 183,037 | 210,316 |
| EBITDA 1 | 4,438 | 8,371 | 13,289 | 13,423 | 18,867 | 21,603 | 26,407 | 30,862 |
| EBIT 1 | 3,994 | 6,913 | 11,565 | 10,537 | 15,628 | 17,445 | 22,758 | 26,584 |
| Net income 1 | 2,818 | 4,974 | 6,245 | 5,127 | 8,935 | 7,430 | 13,945 | 16,699 |
| Net Debt 1 | -10,031 | -9,389 | -15,158 | -11,292 | -11,690 | 3,616 | -12,999 | -25,827 |
| Reference price 2 | 1,676.00 | 1,352.67 | 2,000.00 | 909.33 | 1,530.00 | 1,136.00 | 1,136.00 | 1,136.00 |
| Nbr of stocks (in thousands) | 262,863 | 264,355 | 263,742 | 264,094 | 263,285 | 255,617 | - | - |
| Announcement Date | 10/12/21 | 10/14/22 | 10/12/23 | 10/10/24 | 10/14/25 | 10/15/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.85x | 1.84x | 13.97x | 0.35% | 1.88B | |
| 25.36x | 4.08x | 14.19x | 2.67% | 240B | |
| 23.79x | 4.98x | 12.21x | 0.7% | 205B | |
| 17.03x | 1.93x | 9.96x | 2.78% | 147B | |
| -561.92x | 39.94x | 164.06x | -.--% | 116B | |
| -128.1x | 17.78x | 97.77x | -.--% | 115B | |
| 16.5x | 2.98x | 11.48x | 4.88% | 96.43B | |
| 23.56x | 6.08x | 14.93x | 2.4% | 70.72B | |
| 25.06x | 2.08x | 13.2x | 1.24% | 49.53B | |
| 15.2x | 2.2x | 9.34x | 5.14% | 49.23B | |
| Average | -50.77x | 8.39x | 36.11x | 2.02% | 109B | |
| Weighted average by Cap. | -56.06x | 9.07x | 37.53x | 1.97% |
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
