Valuation Naikai Zosen Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-26 EDT			5-day change	1st Jan Change
12,010.00 ^JPY	-3.77%		+3.53%	-15.18%

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	-	-	-	-	133M
CHINA CSSC HOLDINGS LIMITED	13.43x	0.63x	4.92x	2.64%	37.89B
GUANGDONG SONGFA CERAMICS CO.,LTD.	22.24x	3.59x	15.07x	-	28.98B
HANWHA OCEAN CO., LTD.	13.26x	1.93x	12.18x	0%	19.16B
HD KOREA SHIPBUILDING & OFFSHORE ENGINEERING CO., LTD.	7.02x	0.48x	2.5x	5.27%	18.51B
YANGZIJIANG SHIPBUILDING (HOLDINGS) LTD.	9.03x	2.24x	6.32x	5.31%	14.91B
SAMSUNG HEAVY INDUSTRIES CO., LTD.	18.27x	1.33x	10.15x	0.54%	12.62B
TKMS AG & CO KGAA	42.58x	1.55x	14.92x	0.86%	6.72B
SEATRIUM LIMITED	13.57x	0.73x	7.07x	2.56%	5.76B
FINCANTIERI S.P.A.	25.96x	0.69x	8.81x	-.--%	5.27B
Average	18.37x	1.46x	9.10x	2.15%	14.99B
Weighted average by Cap.	16.04x	1.62x	8.76x	2.52%