Valuation ITFOR Inc.

Stocks

Delayed Japan Exchange 06:51:13 06/10/2026 BST			5-day change	1st Jan Change
1,605.00 ^JPY	+0.06%		-0.31%	-6.41%

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	42,446	-	-
Change	-	9.85%	54.36%	4.78%	13.52%	-2.97%	-	-
Enterprise Value (EV)	8,956	10,730	22,822	25,805	31,081	42,446	42,446	42,446
Change	-	19.81%	112.69%	13.07%	20.45%	36.56%	0%	0%
P/E	10.2x	10.4x	13.4x	13.7x	15.9x	14.6x	13.1x	12x
PBR	1.39x	1.39x	1.96x	2.06x	2.12x	1.98x	1.9x	1.81x
PEG	-	1.31x	0.6x	2.21x	-4.5x	2.86x	1.1x	1.29x
Capitalization / Revenue	1.27x	1.3x	1.78x	1.88x	1.89x	1.69x	1.58x	1.48x
EV / Revenue	0x	0x	0x	0x	0x	1.69x	1.58x	1.48x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.65x	8.84x	8.16x
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%	4.99%	5.61%	5.61%
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	1,604.00	1,604.00	1,604.00
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.	14.64x	-	-	4.99%	269M
IBM	21.76x	3.58x	12.51x	3.05%	209B
SALESFORCE, INC.	21.99x	4.64x	11.39x	0.75%	189B
CLOUDFLARE, INC.	-620.16x	44.13x	181.28x	-.--%	128B
SNOWFLAKE INC.	-133.36x	18.52x	101.87x	-.--%	119B
ACCENTURE PLC	14.49x	1.58x	8.28x	3.31%	116B
TATA CONSULTANCY SERVICES LTD.	13.77x	2.48x	9.42x	5.98%	79.43B
RELX PLC	19.52x	5.2x	12.78x	2.87%	58.33B
COREWEAVE, INC.	-17.09x	7.32x	12.45x	-.--%	48.2B
FUJITSU LIMITED	22.74x	1.88x	11.92x	1.37%	44.61B
Average	-64.17x	9.93x	40.21x	2.23%	99.25B
Weighted average by Cap.	-83.13x	10.69x	44.07x	1.88%