Valuation ITFOR Inc.

Stocks

Market Closed - Japan Exchange 14:30:00 18/09/2026 HKT			5-day change	1st Jan Change
1,673.00 ^JPY	+0.48%		+4.56%	-2.45%

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	44,272	-	-
Change	-	9.85%	54.36%	4.78%	13.52%	1.2%	-	-
Enterprise Value (EV)	8,956	10,730	22,822	25,805	31,081	44,272	44,272	44,272
Change	-	19.81%	112.69%	13.07%	20.45%	42.44%	0%	0%
P/E	10.2x	10.4x	13.4x	13.7x	15.9x	15.3x	13.6x	12.5x
PBR	1.39x	1.39x	1.96x	2.06x	2.12x	2.07x	1.99x	1.89x
PEG	-	1.31x	0.6x	2.21x	-4.5x	2.99x	1.1x	1.35x
Capitalization / Revenue	1.27x	1.3x	1.78x	1.88x	1.89x	1.76x	1.65x	1.54x
EV / Revenue	0x	0x	0x	0x	0x	1.76x	1.65x	1.54x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.1x	9.22x	8.51x
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%	4.78%	5.38%	5.38%
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	1,673.00	1,673.00	1,673.00
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.	15.26x	-	-	4.78%	282M
IBM	22.54x	3.69x	12.88x	2.95%	216B
SNOWFLAKE INC.	-130.35x	18.18x	100.79x	-.--%	117B
ACCENTURE PLC	13.46x	1.48x	7.8x	3.56%	111B
TATA CONSULTANCY SERVICES LTD.	13.63x	2.48x	9.35x	6.03%	79.37B
RELX PLC	19.51x	5.17x	12.71x	2.91%	58.38B
INFOSYS LIMITED	13.79x	1.99x	8.45x	5.65%	44.37B
FUJITSU LIMITED	22.36x	1.83x	11.42x	1.31%	43.97B
NEC CORPORATION	21.06x	1.6x	10.17x	0.89%	40.66B
HCL TECHNOLOGIES LIMITED	17.22x	2.17x	10.3x	5.08%	35.23B
Average	2.85x	4.29x	20.43x	3.32%	74.66B
Weighted average by Cap.	-4.85x	5.23x	24.92x	2.95%