Valuation ITFOR Inc.

Stocks

Market Closed - Japan Exchange 05:30:00 02/11/26 pm AEDT			5-day change	1st Jan Change
1,584.00 ^JPY	-1.12%		-5.26%	-7.64%

12/08	ITFOR Inc. Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
12/08	ITFOR Inc. Provides Consolidated Earnings Guidance for the First Half and Full 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	21,690	23,826	36,777	38,536	43,745	41,916	-	-
Change	-	9.85%	54.36%	4.78%	13.52%	-4.18%	-	-
Enterprise Value (EV)	8,956	10,730	22,822	25,805	31,081	41,916	41,916	41,916
Change	-	19.81%	112.69%	13.07%	20.45%	34.86%	0%	0%
P/E	10.2x	10.4x	13.4x	13.7x	15.9x	14.5x	12.9x	11.8x
PBR	1.39x	1.39x	1.96x	2.06x	2.12x	1.96x	1.88x	1.79x
PEG	-	1.31x	0.6x	2.21x	-4.5x	2.84x	1.1x	1.27x
Capitalization / Revenue	1.27x	1.3x	1.78x	1.88x	1.89x	1.67x	1.56x	1.46x
EV / Revenue	0x	0x	0x	0x	0x	1.67x	1.56x	1.46x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.53x	8.73x	8.06x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	30	40	50	80	80	90	90
Rate of return	3.81%	3.48%	2.94%	3.37%	4.84%	5.05%	5.68%	5.68%
EPS ²	76.84	82.96	101.8	108.1	104.3	109.6	122.8	134.2
Distribution rate	39%	36.2%	39.3%	46.3%	76.7%	73%	73.3%	67.1%
Net sales ¹	17,021	18,322	20,652	20,552	23,101	25,100	26,800	28,700
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,031	3,217	3,737	3,532	3,858	4,400	4,800	5,200
Net income ¹	2,112	2,291	2,770	2,914	2,757	2,900	3,250	3,550
Net Debt	-12,734	-13,096	-13,955	-12,731	-12,664	-	-	-
Reference price ²	787.00	861.00	1,361.00	1,485.00	1,653.00	1,584.00	1,584.00	1,584.00
Nbr of stocks (in thousands)	27,560	27,673	27,022	25,950	26,464	26,462	-	-
Announcement Date	12/5/22	11/5/23	9/5/24	13/5/25	14/5/26	-	-	-

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.($)
ITFOR INC.	14.45x	-	-	5.05%	266M
IBM	25.26x	4.07x	14.17x	2.68%	239B
SALESFORCE, INC.	21.65x	4.58x	11.23x	0.77%	186B
ACCENTURE PLC	17.82x	2.02x	10.41x	2.65%	154B
SNOWFLAKE INC.	-115.49x	15.84x	87.11x	-.--%	102B
TATA CONSULTANCY SERVICES LTD.	16.31x	2.94x	11.35x	4.93%	95.61B
CLOUDFLARE, INC.	-457.45x	32.43x	133.21x	-.--%	94.42B
RELX PLC	23.22x	6.01x	14.75x	2.43%	69.98B
INFOSYS LIMITED	15.24x	2.21x	9.41x	5.06%	49.67B
HCL TECHNOLOGIES LIMITED	19.53x	2.51x	12.03x	4.42%	41B
Average	-41.95x	8.07x	33.74x	2.8%	103.23B
Weighted average by Cap.	-36.30x	7.49x	30.67x	2.2%