Valuation ZACROS Corporation

Stocks

Market Closed - Japan Exchange 05:30:00 30/10/26 pm AEDT			5-day change	1st Jan Change
1,235.00 ^JPY	-0.64%		+0.41%	+6.93%

06/08	Zacros Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
06/08	Zacros Corporation Provides Dividend Guidance for the Second Quarter 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	71,174	59,916	80,923	75,539	91,596	88,434	-	-
Change	-	-15.82%	35.06%	-6.65%	21.26%	-3.45%	-	-
Enterprise Value (EV) ¹	44,999	31,282	50,465	57,727	87,232	87,268	90,909	88,176
Change	-	-30.48%	61.32%	14.39%	51.11%	0.04%	4.17%	-3.01%
P/E	9.27x	12.5x	18x	11.6x	12.1x	12.6x	11.8x	10.3x
PBR	0.9x	0.73x	0.94x	0.82x	0.97x	0.87x	0.83x	0.79x
PEG	-	-0.3x	-3.23x	0.3x	0.6x	-1.61x	1.66x	0.7x
Capitalization / Revenue	0.56x	0.46x	0.59x	0.5x	0.58x	0.51x	0.48x	0.45x
EV / Revenue	0.35x	0.24x	0.37x	0.38x	0.55x	0.51x	0.49x	0.45x
EV / EBITDA	2.86x	2.81x	3.55x	3.58x	4.84x	4.34x	4.09x	3.64x
EV / EBIT	4.35x	5.32x	6.05x	5.71x	7.89x	7.24x	7.1x	6.17x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20.5	21	21	32.5	90	36	38	43
Rate of return	2.19%	2.64%	1.94%	3.19%	7.04%	2.91%	3.08%	3.48%
EPS ²	100.9	63.92	60.36	87.82	106.1	97.81	104.8	119.4
Distribution rate	20.3%	32.9%	34.8%	37%	84.8%	36.8%	36.3%	36%
Net sales ¹	127,819	129,364	136,155	150,735	158,535	172,500	186,000	195,000
EBITDA ¹	15,710	11,129	14,210	16,103	18,032	20,098	22,250	24,250
EBIT ¹	10,341	5,882	8,344	10,116	11,054	12,050	12,800	14,300
Net income ¹	7,693	4,854	4,532	6,530	7,707	7,000	7,500	8,550
Net Debt ¹	-26,175	-28,634	-30,458	-17,812	-4,364	-1,166	2,475	-257.6
Reference price ²	935.00	796.25	1,083.75	1,017.50	1,279.00	1,235.00	1,235.00	1,235.00
Nbr of stocks (in thousands)	76,122	75,247	74,669	74,240	71,615	71,606	-	-
Announcement Date	11/5/22	11/5/23	9/5/24	8/5/25	8/5/26	-	-	-

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.($)
ZACROS CORPORATION	12.63x	0.51x	4.34x	2.92%	561M
AMCOR PLC	15.82x	1.45x	8.85x	5.49%	21.89B
BRAMBLES LIMITED	20.36x	3.18x	8.97x	3.01%	19.98B
BALL CORPORATION	19.05x	1.56x	10.72x	1.2%	17.59B
AVERY DENNISON CORPORATION	19.17x	1.82x	11.18x	2.18%	13.81B
CROWN HOLDINGS, INC.	16.26x	1.27x	8.43x	1.17%	12.73B
CCL INDUSTRIES INC.	19.19x	2.26x	10.71x	1.47%	12B
STORA ENSO OYJ	26.92x	1.06x	7.89x	2.94%	8.39B
APTARGROUP, INC.	25.94x	2.39x	11.58x	1.42%	8.72B
Average	19.48x	1.72x	9.18x	2.42%	12.85B
Weighted average by Cap.	19.44x	1.91x	9.69x	2.62%