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.($)
- - - - 22.11M
14.05x0.44x6.87x4.12% 19.74B
16.68x0.73x8.29x4.54% 5.6B
10.2x0.47x6.33x2.77% 4.3B
9.25x - - - 3.7B
13.48x0.39x8.45x2.52% 3.1B
7.76x0.14x2.84x2.21% 2.42B
15.95x0.92x12.23x3.83% 2.35B
Average 12.48x 0.51x 7.50x 3.33% 5.15B
Weighted average by Cap. 13.27x 0.49x 7.23x 3.75%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Zoom Corporation

Historical PBR trend

Valuation ratios - PBR - Zoom Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Zoom Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Zoom Corporation

  1. Stock Market
  2. Stocks
  3. 6694 Stock
  4. Valuation Zoom Corporation