Valuation JCU Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 04/09/26 pm AEST			5-day change	1st Jan Change
5,460.00 ^JPY	-2.85%		+1.87%	+11.54%

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	134,424	-	-
Change	-	-19.08%	14.74%	-20.91%	65.56%	2.59%	-	-
Enterprise Value (EV)	89,578	64,134	73,813	53,487	107,150	134,424	134,424	134,424
Change	-	-28.4%	15.09%	-27.54%	100.33%	25.45%	0%	0%
P/E	17x	14.8x	18.2x	10.8x	14.5x	15.3x	14.1x	13.2x
PBR	3.24x	2.33x	2.37x	1.68x	2.4x	2.28x	2.11x	1.95x
PEG	-	-3.22x	-2.7x	0.3x	0.6x	-6.71x	1.77x	1.79x
Capitalization / Revenue	4.44x	3.21x	4.03x	2.79x	4.42x	4.01x	3.68x	3.4x
EV / Revenue	0x	0x	0x	0x	0x	4.01x	3.68x	3.4x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.8x	9.96x	9.27x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	57	66	70	76	95	180	193	207
Rate of return	1.37%	1.92%	1.77%	2.35%	1.79%	3.3%	3.53%	3.79%
EPS ²	243.8	232.6	217	297.7	365.7	357.4	385.9	414.3
Distribution rate	23.4%	28.4%	32.3%	25.5%	26%	50.4%	50%	50%
Net sales ¹	24,256	27,137	24,859	28,356	29,672	33,500	36,500	39,500
EBITDA	9,611	9,963	8,768	11,380	-	-	-	-
EBIT ¹	8,990	9,285	8,041	10,513	12,156	12,500	13,500	14,500
Net income ¹	6,370	6,013	5,530	7,497	9,074	8,800	9,500	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	5,460.00	5,460.00	5,460.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JCU CORPORATION	15.28x	-	-	3.3%	861M
ECOLAB INC.	36.8x	5.03x	20.38x	1.05%	78.29B
SIKA AG	26.01x	3.08x	15.96x	2%	38.04B
GIVAUDAN SA	29.21x	4.41x	18.99x	2.28%	37.06B
FUJIFILM HOLDINGS CORPORATION	14.03x	1.36x	8.4x	2.26%	25.38B
EMS-CHEMIE HOLDING AG	36.71x	9x	27.39x	2.49%	22.79B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	10.52x	2.87x	5.67x	2.59%	21.83B
DUPONT DE NEMOURS, INC.	24.7x	2.67x	10.85x	1.83%	17.77B
ALBEMARLE CORPORATION	12.66x	2.55x	5.76x	1.28%	14.9B
NITTO DENKO CORPORATION	15.72x	1.74x	6.85x	1.91%	14.62B
Average	22.16x	3.63x	13.36x	2.1%	27.16B
Weighted average by Cap.	26.68x	4.02x	15.69x	1.83%