Valuation Naikai Zosen Corporation

Stocks

Delayed Japan Exchange 22:25:05 2026-09-17 EDT			5-day change	1st Jan Change
13,870.00 ^JPY	-0.93%		+9.38%	-2.05%

07-13	Wisdom Marine Lines Cancels Order to Purchase Bulk Carriers Worth Nearly $71 Million	MT
01-05	Naikai Zosen Corporation announces Annual dividend, payable on June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,831	2,034	2,687	8,475	9,474	22,693
Change	-	11.11%	32.07%	215.44%	11.79%	139.52%
Enterprise Value (EV) ¹	4,368	-4,536	2,787	2,629	10,452	12,535
Change	-	-203.84%	161.44%	-5.67%	297.62%	19.93%
P/E	-1.89x	14.2x	3.65x	3.75x	9.31x	9.87x
PBR	0.27x	0.3x	0.36x	0.87x	0.87x	1.68x
PEG	-	-0x	0x	0x	-0.2x	0x
Capitalization / Revenue	0.06x	0.06x	0.07x	0.18x	0.21x	0.48x
EV / Revenue	0.14x	-0.14x	0.07x	0.06x	0.23x	0.27x
EV / EBITDA	257x	-3.55x	1.75x	0.66x	4.68x	3.15x
EV / EBIT	-4.9x	-9.8x	3.64x	0.83x	7.38x	4.08x
EV / FCF	-0.87x	-0.48x	-0.38x	0.47x	-1.47x	1.21x
FCF Yield	-115%	-208%	-265%	215%	-67.8%	82.6%
Dividend per Share ²	-	20	40	100	40	100
Rate of return	-	1.67%	2.52%	2%	0.72%	0.75%
EPS ²	-572.9	84.37	434.8	1,335	600.4	1,357
Distribution rate	-	23.7%	9.2%	7.49%	6.66%	7.37%
Net sales ¹	31,121	33,035	37,617	46,383	44,648	47,016
EBITDA ¹	17	1,276	1,596	3,999	2,233	3,981
EBIT ¹	-891	463	766	3,184	1,416	3,076
Net income ¹	-971	143	737	2,261	1,017	2,299
Net Debt ¹	2,537	-6,570	100	-5,846	978	-10,158
Reference price ²	1,080.00	1,200.00	1,585.00	5,000.00	5,590.00	13,390.00
Nbr of stocks (in thousands)	1,695	1,695	1,695	1,695	1,695	1,695
Announcement Date	6/24/21	6/24/22	6/23/23	6/21/24	6/27/25	6/25/26

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.($)
NAIKAI ZOSEN CORPORATION	-	-	-	-	142M
CHINA CSSC HOLDINGS LIMITED	14.11x	0.79x	6.01x	2.45%	42.4B
GUANGDONG SONGFA CERAMICS CO.,LTD.	20.69x	3.36x	14.21x	-	28.22B
HANWHA OCEAN CO., LTD.	12.64x	1.82x	11.31x	0%	18.2B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	6.4x	0.41x	2.15x	5.78%	17.19B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	18.24x	1.29x	9.85x	0.39%	12.61B
TKMS AG & CO KGAA	39.89x	1.38x	13.37x	0.95%	6.07B
SEATRIUM LIMITED	13.25x	0.71x	6.91x	2.4%	5.6B
FINCANTIERI S.P.A.	25.22x	0.67x	8.63x	-.--%	5.06B
CSSC OFFSHORE & MARINE ENGINEERING (GROUP) COMPANY LIMITED	11.23x	-	-	-	4.5B
Average	17.96x	1.30x	9.06x	1.71%	14B
Weighted average by Cap.	16.07x	1.48x	8.77x	2.12%