Valuation Shofu Inc.

Stocks

Delayed Japan Exchange 22:26:17 2026-08-17 EDT			5-day change	1st Jan Change
2,387.00 ^JPY	+2.31%		+4.28%	+30.85%

08-05	Shofu Inc. Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and for the Fiscal Year Ending March 31, 2027	CI
08-05	Shofu Inc. Provides Special Dividend Guidance for the Second Quarter of 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	27,769	35,916	52,129	75,036	59,648	83,196	-	-
Change	-	29.34%	45.14%	43.94%	-20.51%	39.48%	-	-
Enterprise Value (EV) ¹	20,183	27,526	42,694	64,144	49,527	72,173	69,135	68,315
Change	-	36.38%	55.11%	50.24%	-22.79%	45.73%	-4.21%	-1.19%
P/E	10.9x	11.5x	14.2x	17.4x	12.2x	15.5x	14.4x	14.7x
PBR	0.85x	1.02x	1.26x	1.76x	1.23x	1.62x	1.52x	1.44x
PEG	-	0.5x	0.8x	1x	0.9x	1.59x	1.92x	-7.69x
Capitalization / Revenue	0.99x	1.13x	1.49x	1.94x	1.49x	1.94x	1.82x	1.69x
EV / Revenue	0.72x	0.87x	1.22x	1.66x	1.24x	1.68x	1.51x	1.38x
EV / EBITDA	4.9x	5.74x	7.26x	9.94x	7.7x	9.69x	8.3x	7.51x
EV / EBIT	6.27x	7.2x	9.07x	11.9x	9.48x	11.9x	10.3x	9.32x
EV / FCF	-	14.6x	23.6x	25.3x	-47.5x	72.6x	12.5x	19x
FCF Yield	-	6.83%	4.23%	3.95%	-2.1%	1.38%	8%	5.28%
Dividend per Share ²	19.5	28.5	31	49	60	62.33	71.33	76.67
Rate of return	2.5%	2.81%	2.11%	2.32%	3.58%	2.67%	3.06%	3.29%
EPS ²	71.61	88.05	103.1	121.5	137.4	150.8	162.1	159
Distribution rate	27.2%	32.4%	30.1%	40.3%	43.7%	41.3%	44%	48.2%
Net sales ¹	28,137	31,678	35,080	38,698	39,994	42,873	45,803	49,362
EBITDA ¹	4,118	4,795	5,877	6,451	6,436	7,450	8,333	9,100
EBIT ¹	3,217	3,824	4,709	5,392	5,226	6,044	6,726	7,328
Net income ¹	2,546	3,135	3,655	4,317	4,887	5,368	5,774	5,663
Net Debt ¹	-7,586	-8,390	-9,435	-10,892	-10,121	-11,023	-14,062	-14,882
Reference price ²	780.50	1,014.50	1,469.00	2,111.00	1,676.00	2,333.00	2,333.00	2,333.00
Nbr of stocks (in thousands)	35,578	35,402	35,486	35,545	35,589	35,661	-	-
Announcement Date	5/11/22	5/10/23	5/9/24	5/9/25	5/13/26	-	-	-

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.($)
SHOFU INC.	17.64x	1.76x	10.58x	2.55%	530M
COLOPLAST A/S	30.58x	4.07x	12.97x	4.76%	14.94B
INTCO MEDICAL TECHNOLOGY CO., LTD.	12.73x	-	-	2.83%	4.61B
ZHENDE MEDICAL CO., LTD.	44.9x	-	-	0.56%	3.27B
WINNER MEDICAL CO., LTD.	16.59x	-	-	3.06%	2.51B
JAFRON BIOMEDICAL CO.,LTD.	19.89x	-	-	-	1.86B
TOP GLOVE CORPORATION BHD.	22.57x	1.39x	9.06x	1.99%	1.29B
GVS S.P.A.	23.27x	2.65x	10.36x	0.94%	1.09B
RIVERSTONE HOLDINGS LIMITED	18.42x	3.23x	9.6x	6.37%	974M
Average	22.95x	2.62x	10.51x	2.88%	3.45B
Weighted average by Cap.	26.47x	3.69x	12.31x	3.59%