Stock 3375 ZOA CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Zoa Corporation

Equities

3375

JP3437200003

Computer & Electronics Retailers

Market Closed - Japan Exchange
Other stock markets
 01:50:44 2024-06-26 EDT 		5-day change 1st Jan Change
1,656 JPY +3.05% Intraday chart for Zoa Corporation +5.75% +4.15%
2023 Tranche Update on Zoa Corporation's Equity Buyback Plan announced on February 7, 2023. CI
2023 Zoa Corporation's Equity Buyback announced on February 7, 2023, has closed with 203,400 shares, representing 13.99% for ¥266.66 million. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization 1 1,434 1,238 1,818 1,858 1,640 2,114
Enterprise Value (EV) 1 2,220 2,054 1,758 2,041 2,296 2,631
P/E ratio 12.5 x 7.79 x 5.54 x 5.37 x 5.02 x 7.22 x
Yield - - - - - -
Capitalization / Revenue 0.18 x 0.15 x 0.19 x 0.19 x 0.17 x 0.25 x
EV / Revenue 0.28 x 0.24 x 0.18 x 0.21 x 0.24 x 0.31 x
EV / EBITDA 10.3 x 8.09 x 3.42 x 3.82 x 4.03 x 5.78 x
EV / FCF 5.1 x 33.3 x 2.02 x -25.8 x -12 x -57.2 x
FCF Yield 19.6% 3% 49.6% -3.88% -8.3% -1.75%
Price to Book 0.72 x 0.59 x 0.81 x 0.77 x 0.71 x 0.78 x
Nbr of stocks (in thousands) 1,567 1,567 1,454 1,454 1,251 1,251
Reference price 2 915.0 790.0 1,250 1,278 1,311 1,690
Announcement Date 19-06-21 20-06-26 21-06-25 22-06-24 23-06-23 24-06-21
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 8,053 8,452 9,518 9,614 9,726 8,598
EBITDA 1 215 254 514 534 569 455
EBIT 1 182 222 485 505 538 419
Operating Margin 2.26% 2.63% 5.1% 5.25% 5.53% 4.87%
Earnings before Tax (EBT) 1 178 219 480 506 548 428
Net income 1 119 148 328 346 372 293
Net margin 1.48% 1.75% 3.45% 3.6% 3.82% 3.41%
EPS 2 73.46 101.4 225.6 238.0 261.0 233.9
Free Cash Flow 1 435.2 61.62 871.6 -79.25 -190.6 -46
FCF margin 5.4% 0.73% 9.16% -0.82% -1.96% -0.54%
FCF Conversion (EBITDA) 202.44% 24.26% 169.58% - - -
FCF Conversion (Net income) 365.76% 41.64% 265.74% - - -
Dividend per Share - - - - - -
Announcement Date 19-06-21 20-06-26 21-06-25 22-06-24 23-06-23 24-06-21
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 4,864 4,612 2,249 2,355 4,719 2,396 1,994 4,229 2,082
EBITDA - - - - - - - - -
EBIT 1 272 284 159 137 284 160 137 249 102
Operating Margin 5.59% 6.16% 7.07% 5.82% 6.02% 6.68% 6.87% 5.89% 4.9%
Earnings before Tax (EBT) 1 274 283 161 139 292 160 139 255 105
Net income 1 190 196 112 96 201 112 96 177 74
Net margin 3.91% 4.25% 4.98% 4.08% 4.26% 4.67% 4.81% 4.19% 3.55%
EPS 2 130.7 134.9 77.12 66.25 138.8 76.59 77.09 141.5 59.35
Dividend per Share - - - - - - - - -
Announcement Date 20-11-06 21-11-05 22-02-04 22-08-05 22-11-04 23-02-03 23-08-04 23-11-10 24-02-09
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 786 816 - 183 656 517
Net Cash position 1 - - 60 - - -
Leverage (Debt/EBITDA) 3.656 x 3.213 x - 0.3427 x 1.153 x 1.136 x
Free Cash Flow 1 435 61.6 872 -79.3 -191 -46
ROE (net income / shareholders' equity) 6.03% 7.76% 15.6% 14.8% 15.2% 11.3%
ROA (Net income/ Total Assets) 2.47% 2.92% 6.22% 6.02% 6.39% 4.96%
Assets 1 4,816 5,061 5,276 5,749 5,822 5,905
Book Value Per Share 2 1,271 1,347 1,539 1,671 1,848 2,158
Cash Flow per Share 2 728.0 652.0 1,120 807.0 492.0 606.0
Capex 1 61 143 13 44 118 127
Capex / Sales 0.76% 1.69% 0.14% 0.46% 1.21% 1.48%
Announcement Date 19-06-21 20-06-26 21-06-25 22-06-24 23-06-23 24-06-21
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Computer & Electronics Retailers

1st Jan change Capi.
ZOA CORPORATION Stock Zoa Corporation
+4.15% 12.58M
BEST BUY CO., INC. Stock Best Buy Co., Inc.
+10.53% 18.66B
JB HI-FI LIMITED Stock JB Hi-Fi Limited
+16.65% 4.61B
MOBILE WORLD INVESTMENT CORPORATION Stock Mobile World Investment Corporation
+44.86% 3.56B
UNITED ELECTRONICS COMPANY Stock United Electronics Company
+7.02% 1.94B
CECONOMY AG Stock Ceconomy AG
+24.15% 1.61B
BIC CAMERA INC. Stock Bic Camera Inc.
+15.48% 1.67B
ARLO TECHNOLOGIES, INC. Stock Arlo Technologies, Inc.
+32.56% 1.23B
CURRYS PLC Stock Currys plc
+49.12% 1.05B
EDION CORPORATION Stock EDION Corporation
+2.54% 1.06B
Other Computer & Electronics Retailers
  1. Stock Market
  2. Equities
  3. 3375 Stock
  4. Financials Zoa Corporation