Valuation Shofu Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
2,063.00 ^JPY	-0.96%		+9.91%	+13.04%

05-20	Shofu Inc. Announces Year End Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 4, 2026	CI
05-20	Shofu Inc. Announces Special Dividend for the Fiscal Year Ended March 31, 2026, Payable on June 4, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,239	27,769	35,916	52,129	75,036	73,421	-	-
Change	-	-21.2%	29.34%	45.14%	43.94%	-2.15%	-	-
Enterprise Value (EV) ¹	30,168	20,183	27,526	42,694	64,144	62,695	64,298	62,259
Change	-	-33.1%	36.38%	55.11%	50.24%	-2.26%	2.56%	-3.17%
P/E Ratio	20.6x	10.9x	11.5x	14.2x	17.4x	12.2x	15.4x	13.3x
PBR	1.17x	0.85x	1.02x	1.26x	1.76x	1.23x	1.46x	1.37x
PEG	-	0.2x	0.5x	0.8x	1x	0.9x	1.89x	0.9x
Capitalization / Revenue	1.43x	0.99x	1.13x	1.49x	1.94x	1.49x	1.72x	1.6x
EV / Revenue	1.22x	0.72x	0.87x	1.22x	1.66x	1.58x	1.51x	1.36x
EV / EBITDA	9.27x	4.9x	5.74x	7.26x	9.94x	9.85x	8.71x	7.47x
EV / EBIT	13.1x	6.27x	7.2x	9.07x	11.9x	12.2x	10.8x	9.26x
EV / FCF	17.4x	-	14.6x	23.6x	25.3x	31.4x	46x	14.1x
FCF Yield	5.74%	-	6.83%	4.23%	3.95%	-1.75%	2.17%	7.12%
Dividend per Share ²	14.5	19.5	28.5	31	49	60	60.33	68.33
Rate of return	1.46%	2.5%	2.81%	2.11%	2.32%	3.58%	2.92%	3.31%
EPS ²	48.14	71.61	88.05	103.1	121.5	137.4	134	154.7
Distribution rate	30.1%	27.2%	32.4%	30.1%	40.3%	43.7%	45%	44.2%
Net sales ¹	24,680	28,137	31,678	35,080	38,698	39,994	42,707	45,803
EBITDA ¹	3,255	4,118	4,795	5,877	6,451	6,367	7,383	8,333
EBIT ¹	2,300	3,217	3,824	4,709	5,392	5,226	5,944	6,726
Net income ¹	1,674	2,546	3,135	3,655	4,317	4,887	4,768	5,507
Net Debt ¹	-5,071	-7,586	-8,390	-9,435	-10,892	-10,726	-9,123	-11,162
Reference price ²	992.00	780.50	1,014.50	1,469.00	2,111.00	2,063.00	2,063.00	2,063.00
Nbr of stocks (in thousands)	35,523	35,578	35,402	35,486	35,545	35,589	-	-
Announcement Date	5/14/21	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.	16.82x	1.6x	9.96x	2.54%	462M
COLOPLAST A/S	27.03x	3.67x	11.7x	5.34%	13.06B
INTCO MEDICAL TECHNOLOGY CO., LTD.	12.25x	-	-	2.94%	4.42B
ZHENDE MEDICAL CO., LTD.	45.2x	-	-	0.56%	3.27B
WINNER MEDICAL CO., LTD.	15.78x	-	-	3.22%	2.38B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	7.93x	0.53x	2.41x	5.7%	1.94B
TOP GLOVE CORPORATION BHD.	40.75x	1.64x	12.96x	1.14%	1.64B
HARTALEGA HOLDINGS	51.51x	1.52x	13.46x	1.29%	1.1B
RIVERSTONE HOLDINGS LIMITED	18.62x	2.98x	9.91x	6.24%	989M
SRI TRANG GLOVES (THAILAND)	22.08x	0.96x	10.14x	3.85%	922M
Average	25.80x	1.84x	10.08x	3.28%	3.02B
Weighted average by Cap.	25.77x	2.88x	10.80x	3.89%