Valuation Shofu Inc.

Stocks

Delayed Japan Exchange Other stock markets 21:04:02 2026-07-23 EDT			5-day change	1st Jan Change
2,097.00 ^JPY	-1.13%		-5.07%	+14.90%

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	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	27,769	35,916	52,129	75,036	59,648	75,485	-	-
Change	-	29.34%	45.14%	43.94%	-20.51%	26.55%	-	-
Enterprise Value (EV) ¹	20,183	27,526	42,694	64,144	49,527	66,362	64,323	63,353
Change	-	36.38%	55.11%	50.24%	-22.79%	33.99%	-3.07%	-1.51%
P/E	10.9x	11.5x	14.2x	17.4x	12.2x	15.8x	13.7x	13.3x
PBR	0.85x	1.02x	1.26x	1.76x	1.23x	1.5x	1.41x	1.34x
PEG	-	0.5x	0.8x	1x	0.9x	-6.36x	0.9x	4.71x
Capitalization / Revenue	0.99x	1.13x	1.49x	1.94x	1.49x	1.77x	1.65x	1.53x
EV / Revenue	0.72x	0.87x	1.22x	1.66x	1.24x	1.55x	1.4x	1.28x
EV / EBITDA	4.9x	5.74x	7.26x	9.94x	7.7x	8.99x	7.72x	6.96x
EV / EBIT	6.27x	7.2x	9.07x	11.9x	9.48x	11.2x	9.56x	8.65x
EV / FCF	-	14.6x	23.6x	25.3x	-47.5x	47.5x	14.5x	17.6x
FCF Yield	-	6.83%	4.23%	3.95%	-2.1%	2.11%	6.89%	5.69%
Dividend per Share ²	19.5	28.5	31	49	60	60.33	68.33	74
Rate of return	2.5%	2.81%	2.11%	2.32%	3.58%	2.84%	3.22%	3.49%
EPS ²	71.61	88.05	103.1	121.5	137.4	134	154.7	159.1
Distribution rate	27.2%	32.4%	30.1%	40.3%	43.7%	45%	44.2%	46.5%
Net sales ¹	28,137	31,678	35,080	38,698	39,994	42,707	45,803	49,362
EBITDA ¹	4,118	4,795	5,877	6,451	6,436	7,383	8,333	9,100
EBIT ¹	3,217	3,824	4,709	5,392	5,226	5,944	6,726	7,328
Net income ¹	2,546	3,135	3,655	4,317	4,887	4,768	5,507	5,663
Net Debt ¹	-7,586	-8,390	-9,435	-10,892	-10,121	-9,123	-11,162	-12,132
Reference price ²	780.50	1,014.50	1,469.00	2,111.00	1,676.00	2,121.00	2,121.00	2,121.00
Nbr of stocks (in thousands)	35,578	35,402	35,486	35,545	35,589	35,589	-	-
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.	16.12x	1.59x	9.17x	2.79%	471M
COLOPLAST A/S	29.8x	3.95x	12.6x	4.95%	14.16B
INTCO MEDICAL TECHNOLOGY CO., LTD.	12.44x	-	-	2.9%	4.49B
ZHENDE MEDICAL CO., LTD.	45.16x	-	-	0.56%	3.27B
WINNER MEDICAL CO., LTD.	17.22x	-	-	2.95%	2.6B
JAFRON BIOMEDICAL CO.,LTD.	21.53x	-	-	-	2.01B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	7.91x	0.5x	2.31x	5.66%	1.88B
TOP GLOVE CORPORATION BHD.	22.2x	1.39x	8.87x	2.02%	1.27B
RIVERSTONE HOLDINGS LIMITED	18.49x	2.95x	9.82x	6.31%	976M
GVS S.P.A.	21.48x	2.34x	9.25x	0.57%	931M
Average	21.23x	2.12x	8.67x	3.19%	3.2B
Weighted average by Cap.	25.02x	3.27x	11.00x	3.79%