Valuation ZIGExN Co., Ltd.

Equities

Delayed Japan Exchange Other stock markets 01:30:00 2025-12-09 EST			5-day change	1st Jan Change
458.00 ^JPY	-2.97%		-1.93%	-3.98%

10-01	Tranche Update on ZIGExN Co., Ltd.'s Equity Buyback Plan announced on May 13, 2025.	CI
09-29	ZIGExN Co., Ltd. agreed to acquire Alpha Staff Co.,Ltd. from Alpha 1 Group, K.K. for ¥80 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	47,250	32,545	50,129	64,689	43,585	47,099	-	-
Change	-	-31.12%	54.03%	29.05%	-32.62%	8.06%	-	-
Enterprise Value (EV)	43,508	26,854	46,769	55,971	33,951	47,099	47,099	47,099
Change	-	-38.28%	74.16%	19.68%	-39.34%	38.73%	0%	0%
P/E ratio	-24.2x	14.4x	17.3x	17x	11.4x	11.6x	10.7x	9.83x
PBR	3.64x	2.18x	3.12x	3.33x	2.18x	2.06x	1.8x	1.57x
PEG	-	-0x	0.5x	0.5x	2.6x	1.63x	1.3x	1.14x
Capitalization / Revenue	3.76x	2.13x	2.68x	2.78x	1.71x	1.67x	1.58x	1.5x
EV / Revenue	0x	0x	0x	0x	0x	1.67x	1.58x	1.5x
EV / EBITDA	0x	0x	0x	0x	0x	6.29x	5.91x	5.51x
EV / EBIT	-0x	0x	0x	0x	0x	7.96x	7.37x	6.78x
EV / FCF	0x	0x	0x	0x	0x	10.1x	10.5x	10.1x
FCF Yield	1.74%	11.7%	11.2%	9.09%	11.2%	9.86%	9.55%	9.92%
Dividend per Share ²	3	3.5	4	6.5	10.5	11	11	11
Rate of return	0.69%	1.16%	0.83%	1.05%	2.42%	2.33%	2.33%	2.33%
EPS ²	-18.05	20.92	27.85	36.53	38.13	40.85	44.2	48
Distribution rate	-16.6%	16.7%	14.4%	17.8%	27.5%	26.9%	24.9%	22.9%
Net sales ¹	12,564	15,272	18,709	23,249	25,450	28,224	29,792	31,382
EBITDA ¹	3,834	4,244	5,205	6,781	7,084	7,482	7,969	8,556
EBIT ¹	-1,062	3,314	4,180	5,394	5,657	5,916	6,390	6,950
Net income ¹	-1,964	2,262	2,930	3,800	3,872	4,100	4,430	4,810
Net Debt	-3,742	-5,691	-3,360	-8,718	-9,634	-	-	-
Reference price ²	437.00	301.00	482.00	622.00	434.00	472.00	472.00	472.00
Nbr of stocks (in thousands)	108,123	108,123	104,002	104,002	100,427	99,786	-	-
Announcement Date	5/14/21	5/13/22	5/10/23	5/9/24	5/13/25	-	-	-

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.($)
ZIGEXN CO., LTD.	11.55x	-	-	2.33%	302M
META PLATFORMS, INC.	28.79x	8.24x	13.5x	0.32%	1,681B
REDDIT, INC.	102.01x	19.91x	53.09x	-.--%	44.9B
MATCH GROUP, INC.	15.32x	3.15x	8.88x	2.21%	8.06B
WEIBO CORPORATION	5.26x	1.17x	3.89x	7.86%	2.51B
NEWBORN TOWN INC.	11.62x	1.23x	7.33x	-	1.59B
NEXTDOOR HOLDINGS, INC.	-12.83x	1.34x	-86.52x	-.--%	729M
BUMBLE INC.	-2.2x	0.75x	2.37x	-.--%	410M
TECHTARGET, INC.	-0.38x	-	-	-	377M
Average	17.68x	5.11x	0.36x	1.82%	193.28B
Weighted average by Cap.	30.53x	8.50x	14.44x	0.33%