Valuation Zuiko Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-10-15 EDT			5-day change	1st Jan Change
875.00 ^JPY	-2.23%		-0.91%	-13.54%

10-02	Zuiko Corporation Announces Commemorative Dividend for the Second Quarter Ended August 20, 2026, November 2, 2026	CI
10-02	Zuiko Corporation Announces Dividend for the Second Quarter Ended August 20, 2026, Payable on November 2, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026
Market Cap ¹	28,633	20,478	25,293	46,552	30,753	26,083
Change	-	-28.48%	23.52%	84.05%	-33.94%	-15.19%
Enterprise Value (EV) ¹	23,132	14,642	19,030	39,600	23,000	18,905
Change	-	-36.71%	29.97%	108.09%	-41.92%	-17.8%
P/E	17.8x	11.9x	9.53x	33.8x	-39x	13.2x
PBR	1.04x	0.68x	0.76x	1.34x	0.9x	0.72x
PEG	-	1.67x	0.2x	-0.7x	0x	-0x
Capitalization / Revenue	1.24x	0.87x	0.95x	2.14x	1.54x	1.23x
EV / Revenue	1x	0.62x	0.72x	1.82x	1.15x	0.89x
EV / EBITDA	10.1x	5.38x	7.21x	21.5x	41.1x	17.9x
EV / EBIT	12.2x	6.82x	10.6x	43.5x	-74.9x	116x
EV / FCF	-3.75x	-12.9x	-10x	-28.3x	36.9x	61.6x
FCF Yield	-26.7%	-7.74%	-10%	-3.54%	2.71%	1.62%
Dividend per Share ²	13.75	16.2	25.2	20	10	12
Rate of return	1.26%	2.08%	2.63%	1.14%	0.86%	1.22%
EPS ²	61.35	65.71	100.8	52.1	-29.78	74.37
Distribution rate	22.4%	24.7%	25%	38.4%	-33.6%	16.1%
Net sales ¹	23,087	23,580	26,505	21,737	19,950	21,170
EBITDA ¹	2,280	2,719	2,639	1,841	559	1,058
EBIT ¹	1,892	2,146	1,791	911	-307	163
Net income ¹	1,620	1,736	2,665	1,378	-788	1,972
Net Debt ¹	-5,501	-5,836	-6,263	-6,952	-7,753	-7,178
Reference price ²	1,090.00	779.00	960.00	1,762.00	1,162.00	985.00
Nbr of stocks (in thousands)	26,269	26,287	26,347	26,420	26,465	26,480
Announcement Date	5/18/21	5/17/22	5/18/23	5/17/24	5/16/25	5/14/26

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.($)
ZUIKO CORPORATION	-	-	-	-	146M
PARKER-HANNIFIN CORPORATION	30.89x	5.48x	20.01x	0.84%	121B
ATLAS COPCO AB	34.65x	5.47x	20.75x	1.55%	97.11B
KEYSIGHT TECHNOLOGIES, INC.	41.9x	8.49x	24.85x	-.--%	60.88B
W.W. GRAINGER, INC.	28.62x	3.27x	18.89x	0.73%	62.67B
FASTENAL COMPANY	40.81x	6.35x	27.99x	1.92%	59.66B
FANUC CORPORATION	28.3x	5.24x	18.36x	2.12%	36.71B
INGERSOLL RAND INC.	31.04x	4.1x	15.49x	0.11%	30.24B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.82x	1.78x	12.83x	2.26%	30.29B
SMC CORPORATION	20.72x	3.58x	11.46x	1.47%	28.59B
Average	30.86x	4.86x	18.96x	1.22%	52.69B
Weighted average by Cap.	32.41x	5.25x	20.22x	1.15%