Valuation JCU Corporation

Stocks

Market Closed - Japan Exchange 05:30:00 23/10/26 pm AEDT			5-day change	1st Jan Change
5,350.00 ^JPY	-0.56%		-4.29%	+9.30%

12/05	JCU Corporation Provides Consolidated Earnings Guidance for the Six Month Ending September 30, 2026 and for the Fiscal Year Ending March 31, 2027	CI
12/05	JCU Corporation Announces Dividend for the Year Ended March 31, 2026, Payable on June 11, 2026; Provides Dividend Guidance for the Second Quarter-End Period Ending September 30, 2026 and 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	107,778	87,210	100,064	79,143	131,028	131,716	-	-
Change	-	-19.08%	14.74%	-20.91%	65.56%	0.52%	-	-
Enterprise Value (EV)	89,578	64,134	73,813	53,487	107,150	131,716	131,716	131,716
Change	-	-28.4%	15.09%	-27.54%	100.33%	22.93%	0%	0%
P/E	17x	14.8x	18.2x	10.8x	14.5x	14.8x	13.4x	12.9x
PBR	3.24x	2.33x	2.37x	1.68x	2.4x	2.22x	2.04x	1.91x
PEG	-	-3.22x	-2.7x	0.3x	0.6x	-10.14x	1.2x	3.38x
Capitalization / Revenue	4.44x	3.21x	4.03x	2.79x	4.42x	3.94x	3.54x	3.33x
EV / Revenue	0x	0x	0x	0x	0x	3.94x	3.54x	3.33x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.6x	9.51x	9.08x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	57	66	70	76	95	180	196.5	207
Rate of return	1.37%	1.92%	1.77%	2.35%	1.79%	3.36%	3.67%	3.87%
EPS ²	243.8	232.6	217	297.7	365.7	360.4	399	414.3
Distribution rate	23.4%	28.4%	32.3%	25.5%	26%	49.9%	49.2%	50%
Net sales ¹	24,256	27,137	24,859	28,356	29,672	33,450	37,205	39,500
EBITDA	9,611	9,963	8,768	11,380	-	-	-	-
EBIT ¹	8,990	9,285	8,041	10,513	12,156	12,400	13,850	14,500
Net income ¹	6,370	6,013	5,530	7,497	9,074	8,875	9,825	10,200
Net Debt	-18,200	-23,076	-26,251	-25,656	-23,878	-	-	-
Reference price ²	4,150.00	3,445.00	3,950.00	3,230.00	5,320.00	5,350.00	5,350.00	5,350.00
Nbr of stocks (in thousands)	25,971	25,315	25,333	24,502	24,629	24,620	-	-
Announcement Date	11/5/22	11/5/23	10/5/24	13/5/25	12/5/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JCU CORPORATION	14.93x	-	-	3.35%	842M
ECOLAB INC.	38.39x	5.23x	21.21x	1.01%	81.94B
GIVAUDAN SA	34.2x	5.19x	22.12x	1.86%	44.56B
SIKA AG	25x	2.96x	15.4x	2.09%	35.95B
HENKEL AG & CO. KGAA	15.43x	1.6x	8.86x	2.71%	33.82B
NOVONESIS A/S	40.5x	7.3x	19.36x	1.52%	33.44B
FUJIFILM HOLDINGS CORPORATION	14.5x	1.39x	8.58x	2.2%	25.88B
EMS-CHEMIE HOLDING AG	41.34x	10.16x	30.66x	2.13%	25.09B
DUPONT DE NEMOURS, INC.	25.36x	2.74x	11.13x	1.78%	18.24B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	7.65x	2.15x	4.27x	3.4%	16.1B
Average	25.73x	4.30x	15.73x	2.21%	31.59B
Weighted average by Cap.	29.93x	4.57x	17.42x	1.85%