Valuation ZACROS Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-14 EDT			5-day change	1st Jan Change
1,306.00 ^JPY	+2.03%		-8.35%	+13.07%

08-06	Zacros Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-06	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	93,518	-	-
Change	-	-15.82%	35.06%	-6.65%	21.26%	2.1%	-	-
Enterprise Value (EV) ¹	44,999	31,282	50,465	57,727	87,232	92,662	95,971	93,384
Change	-	-30.48%	61.32%	14.39%	51.11%	6.22%	3.57%	-2.7%
P/E	9.27x	12.5x	18x	11.6x	12.1x	13.3x	12x	10.6x
PBR	0.9x	0.73x	0.94x	0.82x	0.97x	0.91x	0.86x	0.82x
PEG	-	-0.3x	-3.23x	0.3x	0.6x	-1.84x	1.1x	0.8x
Capitalization / Revenue	0.56x	0.46x	0.59x	0.5x	0.58x	0.53x	0.5x	0.48x
EV / Revenue	0.35x	0.24x	0.37x	0.38x	0.55x	0.53x	0.51x	0.48x
EV / EBITDA	2.86x	2.81x	3.55x	3.58x	4.84x	4.63x	4.38x	3.91x
EV / EBIT	4.35x	5.32x	6.05x	5.71x	7.89x	7.99x	7.59x	6.69x
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%	2.68%	2.72%	2.91%
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	1,306.00	1,306.00	1,306.00
Nbr of stocks (in thousands)	76,122	75,247	74,669	74,240	71,615	71,606	-	-
Announcement Date	5/11/22	5/11/23	5/9/24	5/8/25	5/8/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ZACROS CORPORATION	13x	0.52x	4.54x	2.73%	575M
AMCOR PLC	19x	1.5x	9.51x	5.47%	21.43B
APTARGROUP, INC.	24.86x	2.21x	10.64x	1.47%	8.43B
SCIENTEX	9.67x	-	-	3.67%	1.39B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.17x	-	-	-	1.37B
FP CORPORATION	14.79x	1.11x	7.61x	2.66%	1.36B
MYERS INDUSTRIES, INC.	24.4x	-	-	-	1.25B
Average	16.56x	1.33x	8.07x	3.2%	5.12B
Weighted average by Cap.	19.61x	1.66x	9.64x	4.22%