Valuation ITFOR Inc.

Stocks

Market Closed - Japan Exchange 07:30:00 15/09/2026 BST			5-day change	1st Jan Change
1,654.00 ^JPY	+1.29%		+3.25%	-3.56%

08-12	ITFOR Inc. Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-12	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	43,213	-	-
Change	-	9.85%	54.36%	4.78%	13.52%	-1.22%	-	-
Enterprise Value (EV)	8,956	10,730	22,822	25,805	31,081	43,213	43,213	43,213
Change	-	19.81%	112.69%	13.07%	20.45%	39.03%	0%	0%
P/E	10.2x	10.4x	13.4x	13.7x	15.9x	14.9x	13.3x	12.2x
PBR	1.39x	1.39x	1.96x	2.06x	2.12x	2.02x	1.94x	1.84x
PEG	-	1.31x	0.6x	2.21x	-4.5x	2.91x	1.1x	1.31x
Capitalization / Revenue	1.27x	1.3x	1.78x	1.88x	1.89x	1.72x	1.61x	1.51x
EV / Revenue	0x	0x	0x	0x	0x	1.72x	1.61x	1.51x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.82x	9x	8.31x
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%	4.9%	5.51%	5.51%
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	1,633.00	1,633.00	1,633.00
Nbr of stocks (in thousands)	27,560	27,673	27,022	25,950	26,464	26,462	-	-
Announcement Date	12/05/22	11/05/23	09/05/24	13/05/25	14/05/26	-	-	-

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.	14.9x	-	-	4.9%	280M
IBM	24.46x	3.95x	13.79x	2.72%	235B
SNOWFLAKE INC.	-130.31x	18.17x	100.76x	-.--%	117B
ACCENTURE PLC	14.45x	1.6x	8.39x	3.31%	119B
TATA CONSULTANCY SERVICES LTD.	14.25x	2.6x	9.8x	5.77%	83.08B
RELX PLC	20.32x	5.35x	13.15x	2.8%	61.29B
INFOSYS LIMITED	13.6x	1.96x	8.33x	5.73%	43.84B
FUJITSU LIMITED	22.63x	1.86x	11.56x	1.29%	45.18B
NEC CORPORATION	21.37x	1.61x	10.31x	0.89%	41.61B
HCL TECHNOLOGIES LIMITED	16.65x	2.09x	9.91x	5.25%	34.05B
Average	3.23x	4.35x	20.67x	3.26%	78.05B
Weighted average by Cap.	-2.94x	5.25x	24.76x	2.83%