Valuation Starzen Company Limited

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
1,549.00 ^JPY	+0.78%		+4.10%	+23.43%

08-12	Starzen Company Limited Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-12	Starzen Company Limited Provides Dividend Guidance for the Second Quarter End and Full 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	38,951	42,430	55,096	54,408	72,359	87,581	-	-
Change	-	8.93%	29.85%	-1.25%	32.99%	21.04%	-	-
Enterprise Value (EV)	69,884	71,612	78,064	80,680	114,406	87,581	87,581	87,581
Change	-	2.47%	9.01%	3.35%	41.8%	-23.45%	0%	0%
P/E	6.51x	5.67x	7.33x	4.46x	8.69x	9.34x	8.96x	8.29x
PBR	0.61x	0.6x	0.71x	0.61x	0.76x	0.86x	0.81x	0.76x
PEG	-	0.2x	10.87x	0.1x	-0.3x	0.7x	2.11x	1.02x
Capitalization / Revenue	0.1x	0.1x	0.13x	0.12x	0.16x	0.18x	0.18x	0.17x
EV / Revenue	0x	0x	0x	0x	0x	0.18x	0.18x	0.17x
EV / EBITDA	-	-	-	-	-	5.96x	5.69x	5.31x
EV / EBIT	0x	0x	0x	0x	0x	8.42x	7.96x	7.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	21.67	25	26.67	36.67	43	52	56	60
Rate of return	3.25%	3.45%	2.82%	3.94%	3.39%	3.38%	3.64%	3.9%
EPS ²	102.5	128	128.9	208.9	145.8	164.5	171.5	185.5
Distribution rate	21.1%	19.5%	20.7%	17.6%	29.5%	31.6%	32.7%	32.3%
Net sales ¹	381,432	425,173	410,534	436,112	448,213	479,200	491,850	505,050
EBITDA ¹	-	-	-	-	-	14,700	15,400	16,500
EBIT ¹	6,905	8,162	8,978	9,046	8,762	10,400	11,000	12,000
Net income ¹	5,984	7,483	7,512	12,197	8,338	9,400	9,800	10,600
Net Debt	30,933	29,182	22,968	26,272	42,047	-	-	-
Reference price ²	666.67	725.33	944.67	931.00	1,267.00	1,537.00	1,537.00	1,537.00
Nbr of stocks (in thousands)	58,426	58,497	58,323	58,440	57,110	56,540	-	-
Announcement Date	5/12/22	5/11/23	5/10/24	5/9/25	5/14/26	-	-	-

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.($)
STARZEN COMPANY LIMITED	9.34x	-	-	3.38%	550M
NESTLÉ S.A.	21.31x	2.88x	14.37x	3.87%	251B
MONDELEZ INTERNATIONAL, INC.	19.61x	2.52x	15x	3.26%	80.45B
DANONE	16.57x	1.71x	9.71x	3.82%	44.12B
ARCHER-DANIELS-MIDLAND COMPANY	15.34x	0.54x	9.81x	2.51%	39.97B
THE HERSHEY COMPANY	20.42x	3.12x	12.66x	3.42%	33.89B
AJINOMOTO CO., INC.	35.85x	3.1x	18.05x	1.03%	31.61B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.95x	5.46x	17.41x	3.23%	29.47B
NESTLÉ INDIA LIMITED	59.16x	9.05x	37.45x	1.26%	26.06B
KRAFT HEINZ	-8.2x	1.81x	9.03x	6.89%	27.61B
Average	21.53x	3.35x	15.94x	3.27%	56.51B
Weighted average by Cap.	21.57x	2.97x	14.84x	3.49%