Valuation ZIGExN Co., Ltd.

Equities

Delayed Japan Exchange Other stock markets 02:00:00 2024-09-11 EDT			5-day change	1st Jan Change
552.00 ^JPY	-4.99%		-0.54%	+3.95%

08-26	ZIGExN Co., Ltd. agreed to acquire Hikakaku Co., Ltd. from Jiraffe Inc for approximately ¥380 million.	CI
08-19	ZIGExN Co., Ltd. agreed to acquire 66% stake in Hoken-Mammoth from Toru Furukawa for ¥660 million.	CI

Fiscal Period: Maart	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	29,336	47,250	32,545	50,129	64,689	58,869	-	-
Change	-	61.06%	-31.12%	54.03%	29.05%	-9%	-	-
Enterprise Value (EV)	24,927	43,508	26,854	46,769	55,971	58,869	58,869	58,869
Change	-	74.54%	-38.28%	74.16%	19.68%	5.18%	0%	0%
P/E ratio	11x	-24.2x	14.4x	17.3x	17x	14.1x	11.9x	10.6x
PBR	1.8x	3.64x	2.18x	3.12x	3.33x	2.58x	2.14x	1.8x
PEG	-	0x	-0x	0.5x	0.5x	1.1x	0.6x	0.9x
Capitalization / Revenue	2.22x	3.76x	2.13x	2.68x	2.78x	2.14x	1.87x	1.67x
EV / Revenue	0x	0x	0x	0x	0x	2.14x	1.87x	1.67x
EV / EBITDA	-	0x	0x	0x	0x	7.59x	6.6x	5.95x
EV / EBIT	0x	-0x	0x	0x	0x	9.34x	7.96x	7.09x
EV / FCF	0x	0x	0x	0x	0x	14x	11.8x	10.5x
FCF Yield	1.71%	1.74%	11.7%	11.2%	9.09%	7.15%	8.51%	9.56%
Dividend per Share ²	3	3	3.5	4	6.5	7.5	7.5	7.5
Rate of return	1.14%	0.69%	1.16%	0.83%	1.05%	1.29%	1.29%	1.29%
EPS ²	24.02	-18.05	20.92	27.85	36.53	41.3	49	54.8
Distribution rate	12.5%	-16.6%	16.7%	14.4%	17.8%	18.2%	15.3%	13.7%
Net sales ¹	13,199	12,564	15,272	18,709	23,249	27,500	31,400	35,300
EBITDA ¹	-	3,834	4,244	5,205	6,781	7,755	8,923	9,891
EBIT ¹	3,806	-1,062	3,314	4,180	5,394	6,300	7,400	8,300
Net income ¹	2,669	-1,964	2,262	2,930	3,800	4,300	5,100	5,700
Net Debt	-4,409	-3,742	-5,691	-3,360	-8,718	-	-	-
Reference price ²	264.00	437.00	301.00	482.00	622.00	581.00	581.00	581.00
Nbr of stocks (in thousands)	111,123	108,123	108,123	104,002	104,002	101,324	-	-
Announcement Date	20-05-14	21-05-14	22-05-13	23-05-10	24-05-09	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ZIGEXN CO., LTD.	14.07x	-	-	+1.29%	413M
META PLATFORMS, INC.	23.71x	7.57x	12.86x	+0.40%	1,277B
KUAISHOU TECHNOLOGY	10.09x	0.98x	5.22x	-.--%	21.64B
TENCENT MUSIC ENTERTAINMENT GROUP	17.46x	3.04x	9.58x	+0.39%	15.27B
REDDIT, INC.	-11.01x	6.69x	42.23x	-	9.43B
MATCH GROUP, INC.	18.06x	3.45x	9.58x	-.--%	9.35B
WEIBO CORPORATION	5.42x	0.44x	1.46x	-.--%	1.74B
BUMBLE INC.	8.38x	0.95x	3.37x	-.--%	810M
GREE, INC.	17.78x	0.55x	5.3x	+3.70%	535M
Average	11.55x	2.96x	11.20x	+0.72%	148.47B
Weighted average by Cap.	23.09x	7.36x	12.86x	+0.39%