Valuation Shibuya Corporation

Stocks

Market Closed - Japan Exchange 14:30:00 21/10/2026 HKT			5-day change	1st Jan Change
5,380.00 ^JPY	-0.37%		-9.58%	+56.40%

09-15	Tokai Tokyo Upgrades Shibuya to Outperform from Neutral; Price Target is 5,830 Yen	MT
08-13	Shibuya Corporation Proposes Dividend for the Fiscal Year Ended June 30, 2026, Payable on September 28, 2026; Provides Dividend Guidance for the Second Quarter End and Full Fiscal Year Ending June 30, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	64,824	72,820	98,771	89,224	122,562	148,844	-	-
Change	-	12.33%	35.64%	-9.67%	37.36%	21.44%	-	-
Enterprise Value (EV)	25,276	35,577	56,178	47,341	81,342	148,844	148,844	148,844
Change	-	40.75%	57.9%	-15.73%	71.82%	82.99%	0%	0%
P/E	7x	12.3x	10.1x	8.88x	12x	12.8x	11.6x	10.9x
PBR	0.76x	0.81x	0.98x	0.83x	1.03x	1.17x	1.09x	1.02x
PEG	-	-0.3x	0.2x	3.2x	7.06x	0.9x	1.1x	1.76x
Capitalization / Revenue	0.67x	0.74x	0.86x	0.69x	0.9x	0.98x	0.93x	0.9x
EV / Revenue	0x	0x	0x	0x	0x	0.98x	0.93x	0.9x
EV / EBITDA	-	0x	0x	0x	0x	6.8x	6.2x	6x
EV / EBIT	0x	0x	0x	0x	0x	8.99x	8.16x	7.61x
EV / FCF	-	-0x	0x	0x	-0x	32.4x	15x	9.49x
FCF Yield	-	-0.65%	7.24%	2.75%	-2.22%	3.09%	6.68%	10.5%
Dividend per Share ²	70	70	90	95	100	127.5	140	145
Rate of return	2.99%	2.66%	2.52%	2.95%	2.26%	2.36%	2.59%	2.69%
EPS ²	334.8	214.3	353.5	363.3	369.5	422.9	466.2	495.2
Distribution rate	20.9%	32.7%	25.5%	26.1%	27.1%	30.1%	30%	29.3%
Net sales ¹	96,223	97,842	115,434	129,017	135,613	151,500	160,500	166,000
EBITDA ¹	-	11,184	16,317	16,777	16,512	21,900	24,000	24,800
EBIT ¹	13,402	8,039	13,382	13,749	13,081	16,550	18,250	19,550
Net income ¹	9,262	5,928	9,781	10,052	10,223	11,700	12,900	13,700
Net Debt	-39,548	-37,243	-42,593	-41,883	-41,220	-	-	-
Reference price ²	2,343.00	2,632.00	3,570.00	3,225.00	4,430.00	5,400.00	5,400.00	5,400.00
Nbr of stocks (in thousands)	27,667	27,667	27,667	27,666	27,666	27,666	-	-
Announcement Date	12/8/22	10/8/23	9/8/24	13/8/25	13/8/26	-	-	-

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.($)
SHIBUYA CORPORATION	12.77x	-	-	2.36%	945M
PARKER-HANNIFIN CORPORATION	30.51x	5.42x	19.79x	0.85%	119B
ATLAS COPCO AB	31.6x	5.01x	19x	1.7%	90.64B
W.W. GRAINGER, INC.	28.74x	3.28x	18.96x	0.72%	62.92B
FASTENAL COMPANY	40.65x	6.35x	28x	1.87%	59.26B
KEYSIGHT TECHNOLOGIES, INC.	39.15x	7.93x	23.21x	-.--%	56.89B
FANUC CORPORATION	26.21x	4.8x	16.8x	2.29%	34.15B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.68x	1.77x	12.74x	2.27%	30.08B
INGERSOLL RAND INC.	31.64x	4.14x	15.6x	0.11%	30.49B
SMC CORPORATION	18.81x	3.19x	10.25x	1.6%	26.16B
Average	28.07x	4.65x	18.26x	1.38%	51.07B
Weighted average by Cap.	31.19x	5.02x	19.52x	1.19%