Company Valuation: ZACROS Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 85,645 71,174 59,916 80,923 75,539 91,613 - -
Change - -16.9% -15.82% 35.06% -6.65% 21.28% - -
Enterprise Value (EV) 1 64,086 44,999 31,282 50,465 57,727 87,232 82,295 81,646
Change - -29.78% -30.48% 61.32% 14.39% 51.11% 7.17% -0.79%
P/E Ratio 11.8x 9.27x 12.5x 18x 11.6x 12.1x 13x 11.7x
PBR 1.18x 0.9x 0.73x 0.94x 0.82x 0.97x 0.86x 0.82x
PEG - 1.67x -0.3x -3.23x 0.3x 0.6x -2.81x 1.1x
Capitalization / Revenue 0.73x 0.56x 0.46x 0.59x 0.5x 0.58x 0.54x 0.51x
EV / Revenue 0.55x 0.35x 0.24x 0.37x 0.38x 0.55x 0.48x 0.46x
EV / EBITDA 4.21x 2.86x 2.81x 3.55x 3.58x 4.84x 5.07x 4.71x
EV / EBIT 6.23x 4.35x 5.32x 6.05x 5.71x 7.89x 7.48x 6.72x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 18.75 20.5 21 21 32.5 90 35.5 36
Rate of return 1.67% 2.19% 2.64% 1.94% 3.19% 7.04% 2.78% 2.81%
EPS 2 95.61 100.9 63.92 60.36 87.82 106.1 98.74 109.1
Distribution rate 19.6% 20.3% 32.9% 34.8% 37% 84.8% 36% 33%
Net sales 1 117,250 127,819 129,364 136,155 150,735 158,535 170,500 179,250
EBITDA 1 15,214 15,710 11,129 14,210 16,103 18,032 16,247 17,348
EBIT 1 10,286 10,341 5,882 8,344 10,116 11,054 11,000 12,150
Net income 1 7,278 7,693 4,854 4,532 6,530 7,707 7,150 7,900
Net Debt 1 -21,559 -26,175 -28,634 -30,458 -17,812 -4,364 -9,318 -9,968
Reference price 2 1,125.00 935.00 796.25 1,083.75 1,017.50 1,279.00 1,279.00 1,279.00
Nbr of stocks (in thousands) 76,129 76,122 75,247 74,669 74,240 71,629 - -
Announcement Date 5/13/21 5/11/22 5/11/23 5/9/24 5/8/25 5/8/26 - -
1JPY in Million2JPY
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.35x0.49x4.73x2.81% 572M
16.6x1.39x8.8x6.22% 18.76B
21.77x1.98x9.49x1.65% 7.51B
11x - - - 1.48B
10.03x - - 3.55% 1.45B
13.81x1.05x6.94x2.83% 1.27B
Average 14.26x 1.23x 7.49x 3.42% 5.17B
Weighted average by Cap. 17.09x 1.51x 8.81x 4.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 7917 Stock
  4. Valuation ZACROS Corporation
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!