Valuation Shibuya Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 29/10/2026 pm IST			5-day change	1st Jan Change
5,370.00 ^JPY	-0.37%		-0.19%	+56.10%

15/09	Tokai Tokyo Upgrades Shibuya to Outperform from Neutral; Price Target is 5,830 Yen	MT
13/08	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	1,22,562	1,48,568	-	-
Change	-	12.33%	35.64%	-9.67%	37.36%	21.22%	-	-
Enterprise Value (EV)	25,276	35,577	56,178	47,341	81,342	1,48,568	1,48,568	1,48,568
Change	-	40.75%	57.9%	-15.73%	71.82%	82.65%	0%	0%
P/E	7x	12.3x	10.1x	8.88x	12x	12.7x	11.5x	10.8x
PBR	0.76x	0.81x	0.98x	0.83x	1.03x	1.16x	1.08x	1.01x
PEG	-	-0.3x	0.2x	3.2x	7.06x	0.9x	1.1x	1.74x
Capitalization / Revenue	0.67x	0.74x	0.86x	0.69x	0.9x	0.98x	0.93x	0.89x
EV / Revenue	0x	0x	0x	0x	0x	0.98x	0.93x	0.89x
EV / EBITDA	-	0x	0x	0x	0x	6.78x	6.19x	5.99x
EV / EBIT	0x	0x	0x	0x	0x	8.98x	8.14x	7.6x
EV / FCF	-	-0x	0x	0x	-0x	32.3x	14.9x	9.47x
FCF Yield	-	-0.65%	7.24%	2.75%	-2.22%	3.09%	6.7%	10.6%
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%	2.37%	2.61%	2.7%
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	1,15,434	1,29,017	1,35,613	1,51,500	1,60,500	1,66,000
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	5,370.00	5,370.00	5,370.00
Nbr of stocks (in thousands)	27,667	27,667	27,667	27,666	27,666	27,666	-	-
Announcement Date	12/08/22	10/08/23	09/08/24	13/08/25	13/08/26	-	-	-

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	12.75x	-	-	2.37%	94Cr
PARKER-HANNIFIN CORPORATION	29.45x	5.26x	19.18x	0.89%	12TCr
ATLAS COPCO AB	31.03x	4.87x	18.38x	1.72%	8.86TCr
W.W. GRAINGER, INC.	28.84x	3.29x	19.03x	0.72%	6.32TCr
FASTENAL COMPANY	40.5x	6.32x	27.89x	1.88%	5.9TCr
KEYSIGHT TECHNOLOGIES, INC.	39.31x	7.96x	23.3x	-.--%	5.71TCr
FANUC CORPORATION	24.58x	4.73x	16.3x	2.43%	3.45TCr
INGERSOLL RAND INC.	30.12x	3.98x	15.01x	0.11%	2.93TCr
DOVER CORPORATION	22.9x	3.31x	14.27x	1.02%	2.77TCr
SMC CORPORATION	18.89x	3.19x	10.28x	1.59%	2.61TCr
Average	27.84x	4.77x	18.18x	1.27%	5.01TCr
Weighted average by Cap.	30.84x	5.05x	19.34x	1.14%