Company Valuation: Zoom Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 3,672 7,667 4,695 4,074 2,852 2,717
Change - 108.77% -38.77% -13.23% -29.99% -4.73%
Enterprise Value (EV) 1 3,652 8,147 6,111 9,150 7,691 8,035
Change - 123.05% -24.99% 49.73% -15.94% 4.48%
P/E 7.45x 9.14x 12.5x 46.1x 71.2x -1.57x
PBR 0.72x 1.32x 0.72x 0.61x 0.4x 0.48x
PEG - 0.1x -0.2x -0.6x -1.3x 0x
Capitalization / Revenue 0.35x 0.57x 0.35x 0.23x 0.16x 0.16x
EV / Revenue 0.35x 0.61x 0.46x 0.51x 0.43x 0.46x
EV / EBITDA 3.42x 4.89x 5.51x 6.64x 5.75x 10.2x
EV / EBIT 4.84x 6.48x 9.2x 15.9x 14.5x -143x
EV / FCF 6.88x -98.3x -5.62x -6.5x -127x 269x
FCF Yield 14.5% -1.02% -17.8% -15.4% -0.79% 0.37%
Dividend per Share 2 31 51 50 30 31 32
Rate of return 3.77% 2.83% 4.56% 3.18% 4.73% 5.1%
EPS 2 110.3 196.9 87.88 20.42 9.205 -398.8
Distribution rate 28.1% 25.9% 56.9% 147% 337% -8.02%
Net sales 1 10,419 13,417 13,235 17,901 18,072 17,437
EBITDA 1 1,069 1,665 1,110 1,378 1,337 787
EBIT 1 755 1,258 664 574 532 -56
Net income 1 502 854 377 88 40 -1,728
Net Debt 1 -20 480 1,416 5,076 4,839 5,318
Reference price 2 821.50 1,800.00 1,096.00 942.00 655.00 627.00
Nbr of stocks (in thousands) 4,470 4,259 4,283 4,324 4,354 4,334
Announcement Date 3/30/21 3/29/22 3/28/23 3/28/24 3/27/25 3/26/26
1JPY in Million2JPY
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 23.59M
12.89x0.35x7.29x2.58% 3.1B
10.65x0.39x7.92x2.94% 1.88B
15.19x - - 1.96% 1.71B
12.89x0.35x5.49x - 679M
14.23x0.64x8.78x - 364M
Average 13.17x 0.43x 7.37x 2.49% 1.29B
Weighted average by Cap. 12.92x 0.38x 7.37x 2.52%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 6694 Stock
  4. Valuation Zoom Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!