Valuation ZACROS Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 15/09/26 pm AEST			5-day change	1st Jan Change
1,228.00 ^JPY	+0.74%		-2.85%	+6.32%

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	87,932	-	-
Change	-	-15.82%	35.06%	-6.65%	21.26%	-4%	-	-
Enterprise Value (EV) ¹	44,999	31,282	50,465	57,727	87,232	87,076	90,386	87,799
Change	-	-30.48%	61.32%	14.39%	51.11%	-0.18%	3.8%	-2.86%
P/E	9.27x	12.5x	18x	11.6x	12.1x	12.5x	11.3x	10x
PBR	0.9x	0.73x	0.94x	0.82x	0.97x	0.85x	0.81x	0.77x
PEG	-	-0.3x	-3.23x	0.3x	0.6x	-1.73x	1.1x	0.8x
Capitalization / Revenue	0.56x	0.46x	0.59x	0.5x	0.58x	0.5x	0.47x	0.45x
EV / Revenue	0.35x	0.24x	0.37x	0.38x	0.55x	0.49x	0.48x	0.45x
EV / EBITDA	2.86x	2.81x	3.55x	3.58x	4.84x	4.35x	4.13x	3.67x
EV / EBIT	4.35x	5.32x	6.05x	5.71x	7.89x	7.51x	7.15x	6.29x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20.5	21	21	32.5	90	35	35.5	38
Rate of return	2.19%	2.64%	1.94%	3.19%	7.04%	2.85%	2.89%	3.09%
EPS ²	100.9	63.92	60.36	87.82	106.1	98.46	108.9	122.7
Distribution rate	20.3%	32.9%	34.8%	37%	84.8%	35.5%	32.6%	31%
Net sales ¹	127,819	129,364	136,155	150,735	158,535	176,000	187,500	196,500
EBITDA ¹	15,710	11,129	14,210	16,103	18,032	20,000	21,900	23,900
EBIT ¹	10,341	5,882	8,344	10,116	11,054	11,600	12,650	13,950
Net income ¹	7,693	4,854	4,532	6,530	7,707	7,100	7,850	8,850
Net Debt ¹	-26,175	-28,634	-30,458	-17,812	-4,364	-856	2,453	-133.8
Reference price ²	935.00	796.25	1,083.75	1,017.50	1,279.00	1,228.00	1,228.00	1,228.00
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	12.38x	0.49x	4.32x	2.87%	565M
AMCOR PLC	13.6x	1.33x	8.14x	6.19%	19.52B
APTARGROUP, INC.	23.42x	2.09x	10.05x	1.56%	7.94B
JINFU TECHNOLOGY CO., LTD.	63.99x	-	-	-	2.26B
FP CORPORATION	14.44x	1.15x	7.74x	2.72%	1.47B
SCIENTEX	10.02x	1.55x	8.18x	3.5%	1.47B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.45x	-	-	-	1.42B
Average	21.19x	1.32x	7.68x	3.37%	4.95B
Weighted average by Cap.	18.87x	1.51x	8.54x	4.65%