Valuation JCU Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

05-12	JCU Corporation Provides Consolidated Earnings Guidance for the Six Month Ending September 30, 2026 and for the Fiscal Year Ending March 31, 2027	CI
05-12	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	129,323	177,754	-	-
Change	-	-19.08%	14.74%	-20.91%	63.41%	37.45%	-	-
Enterprise Value (EV)	89,578	64,134	73,813	53,487	105,445	177,754	177,754	177,754
Change	-	-28.4%	15.09%	-27.54%	97.14%	68.58%	0%	0%
P/E	17x	14.8x	18.2x	10.8x	14.5x	20.2x	18.7x	17.4x
PBR	3.24x	2.33x	2.37x	1.68x	2.4x	3.02x	2.79x	2.58x
PEG	-	-3.22x	-2.7x	0.3x	0.6x	-8.86x	2.35x	2.36x
Capitalization / Revenue	4.44x	3.21x	4.03x	2.79x	4.36x	5.31x	4.87x	4.5x
EV / Revenue	0x	0x	0x	0x	0x	5.31x	4.87x	4.5x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	14.2x	13.2x	12.3x
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%	2.49%	2.67%	2.87%
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	7,220.00	7,220.00	7,220.00
Nbr of stocks (in thousands)	25,971	25,315	25,333	24,502	24,309	24,620	-	-
Announcement Date	5/11/22	5/11/23	5/10/24	5/13/25	5/12/26	-	-	-

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.($)
ECOLAB INC.	35.56x	5.1x	20.54x	1.03%	79.85B
GIVAUDAN SA	29.7x	4.66x	19.89x	2.14%	39.5B
SIKA AG	23.82x	2.85x	14.74x	2.23%	34.26B
FUJIFILM HOLDINGS CORPORATION	15.3x	1.48x	8.97x	2.06%	26.68B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	11.46x	2.93x	6.22x	3.49%	21B
EMS-CHEMIE HOLDING AG	33x	7.98x	24.42x	2.82%	20.04B
DUPONT DE NEMOURS, INC.	26.34x	2.82x	11.54x	1.81%	19.04B
ALBEMARLE CORPORATION	13.15x	2.68x	5.69x	1.21%	15.78B
SYMRISE AG	23.19x	2.78x	12.77x	1.47%	14.11B
Average	23.50x	3.70x	13.87x	2.03%	30.03B
Weighted average by Cap.	26.55x	4.02x	15.84x	1.86%