|
Market Closed -
Japan Exchange
04:30:00 13/08/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 5,110.00 JPY | +15.87% |
|
+13.43% | +48.55% |
| 08/05 | Shibuya Corporation Reports Earnings Results for the Nine Months Ended March 31, 2026 | CI |
| 13/02 | Shibuya Corporation Reports Earnings Results for the Half Year Ended December 31, 2025 | CI |
Company Valuation: Shibuya Corporation
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 85,908 | 64,824 | 72,820 | 98,771 | 89,224 | 141,375 | - | - |
| Change | - | -24.54% | 12.33% | 35.64% | -9.67% | 58.45% | - | - |
| Enterprise Value (EV) | 53,998 | 25,276 | 35,577 | 56,178 | 47,341 | 141,375 | 141,375 | 141,375 |
| Change | - | -53.19% | 40.75% | 57.9% | -15.73% | 198.63% | 0% | 0% |
| P/E | 9.73x | 7x | 12.3x | 10.1x | 8.88x | 12x | 14.6x | 12.5x |
| PBR | 1.12x | 0.76x | 0.81x | 0.98x | 0.83x | 1.25x | 1.18x | 1.1x |
| PEG | - | 1.42x | -0.3x | 0.2x | 3.2x | 7.06x | 2.03x | 0.7x |
| Capitalization / Revenue | 0.83x | 0.67x | 0.74x | 0.86x | 0.69x | 0.9x | 0.99x | 0.96x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.07x | 0.99x | 0.96x |
| EV / EBITDA | - | - | 0x | 0x | 0x | 8.42x | 6.73x | 5.77x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 11.8x | 10.5x | 8.98x |
| EV / FCF | - | - | -0x | 0x | 0x | -29x | 36.1x | 12.3x |
| FCF Yield | - | - | -0.65% | 7.24% | 2.75% | -3.45% | 2.77% | 8.14% |
| Dividend per Share 2 | 70 | 70 | 70 | 90 | 95 | 95 | 107.5 | 122.5 |
| Rate of return | 2.25% | 2.99% | 2.66% | 2.52% | 2.95% | 1.86% | 2.1% | 2.4% |
| EPS 2 | 319 | 334.8 | 214.3 | 353.5 | 363.3 | 369.5 | 350.6 | 410.2 |
| Distribution rate | 21.9% | 20.9% | 32.7% | 25.5% | 26.1% | 29% | 30.7% | 29.9% |
| Net sales 1 | 103,965 | 96,223 | 97,842 | 115,434 | 129,017 | 135,613 | 142,500 | 147,500 |
| EBITDA 1 | - | - | 11,184 | 16,317 | 16,777 | 16,512 | 21,000 | 24,500 |
| EBIT 1 | 12,700 | 13,402 | 8,039 | 13,382 | 13,749 | 13,081 | 13,500 | 15,750 |
| Net income 1 | 8,826 | 9,262 | 5,928 | 9,781 | 10,052 | 10,223 | 9,700 | 11,350 |
| Net Debt | -31,910 | -39,548 | -37,243 | -42,593 | -41,883 | - | - | - |
| Reference price 2 | 3,105.00 | 2,343.00 | 2,632.00 | 3,570.00 | 3,225.00 | 5,110.00 | 5,110.00 | 5,110.00 |
| Nbr of stocks (in thousands) | 27,667 | 27,667 | 27,667 | 27,667 | 27,666 | 27,666 | - | - |
| Announcement Date | 6/8/21 | 12/8/22 | 10/8/23 | 9/8/24 | 13/8/25 | 13/8/26 | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.48x | - | - | 2.15% | 766M | |
| 39.3x | 6.7x | 24.89x | 0.68% | 135B | |
| 30.51x | 5.74x | 19.89x | 1.98% | 39.38B | |
| 23.19x | 1.99x | 14.25x | 2.02% | 33.72B | |
| 33.45x | 4.42x | 16.71x | 0.1% | 32.89B | |
| 24.77x | 4.14x | 13.04x | 1.37% | 30.92B | |
| 26.61x | 3.24x | 13.95x | 1.41% | 28.47B | |
| 22.98x | 3.33x | 14.34x | 1.02% | 28.02B | |
| 113.34x | 40.76x | 93.24x | 0.32% | 28B | |
| 26.31x | 3.31x | 16.15x | 1.72% | 24.47B | |
| Average | 35.39x | 8.18x | 25.16x | 1.28% | 38.15B | |
| Weighted average by Cap. | 37.69x | 7.56x | 24.63x | 1.06% |
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
- 6340 Stock
- Valuation Shibuya Corporation
Select your edition
All financial news and data tailored to specific country editions
