Valuation ZACROS Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 21/08/2026 BST			5-day change	1st Jan Change
1,272.00 ^JPY	-1.17%		-2.60%	+10.13%

08-06	Zacros Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-06	Zacros Corporation Provides Dividend Guidance for the Second Quarter and Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	71,174	59,916	80,923	75,539	91,596	91,083	-	-
Change	-	-15.82%	35.06%	-6.65%	21.26%	-0.56%	-	-
Enterprise Value (EV) ¹	44,999	31,282	50,465	57,727	87,232	90,227	93,536	90,949
Change	-	-30.48%	61.32%	14.39%	51.11%	3.43%	3.67%	-2.77%
P/E	9.27x	12.5x	18x	11.6x	12.1x	12.9x	11.7x	10.4x
PBR	0.9x	0.73x	0.94x	0.82x	0.97x	0.88x	0.84x	0.8x
PEG	-	-0.3x	-3.23x	0.3x	0.6x	-1.78x	1.1x	0.8x
Capitalization / Revenue	0.56x	0.46x	0.59x	0.5x	0.58x	0.52x	0.49x	0.46x
EV / Revenue	0.35x	0.24x	0.37x	0.38x	0.55x	0.51x	0.5x	0.46x
EV / EBITDA	2.86x	2.81x	3.55x	3.58x	4.84x	4.51x	4.27x	3.81x
EV / EBIT	4.35x	5.32x	6.05x	5.71x	7.89x	7.78x	7.39x	6.52x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20.5	21	21	32.5	90	35	35.5	38
Rate of return	2.19%	2.64%	1.94%	3.19%	7.04%	2.75%	2.79%	2.99%
EPS ²	100.9	63.92	60.36	87.82	106.1	98.46	108.9	122.7
Distribution rate	20.3%	32.9%	34.8%	37%	84.8%	35.5%	32.6%	31%
Net sales ¹	127,819	129,364	136,155	150,735	158,535	176,000	187,500	196,500
EBITDA ¹	15,710	11,129	14,210	16,103	18,032	20,000	21,900	23,900
EBIT ¹	10,341	5,882	8,344	10,116	11,054	11,600	12,650	13,950
Net income ¹	7,693	4,854	4,532	6,530	7,707	7,100	7,850	8,850
Net Debt ¹	-26,175	-28,634	-30,458	-17,812	-4,364	-856	2,453	-133.8
Reference price ²	935.00	796.25	1,083.75	1,017.50	1,279.00	1,272.00	1,272.00	1,272.00
Nbr of stocks (in thousands)	76,122	75,247	74,669	74,240	71,615	71,606	-	-
Announcement Date	11/05/22	11/05/23	09/05/24	08/05/25	08/05/26	-	-	-

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.($)
ZACROS CORPORATION	12.92x	0.51x	4.51x	2.75%	573M
AMCOR PLC	15.2x	1.44x	8.87x	5.39%	22.45B
APTARGROUP, INC.	25.28x	2.24x	10.81x	1.44%	8.57B
SCIENTEX	9.89x	1.54x	8.09x	3.55%	1.45B
FP CORPORATION	14.56x	1.09x	7.41x	2.76%	1.42B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	9.97x	-	-	-	1.35B
MYERS INDUSTRIES, INC.	24.65x	-	-	-	1.26B
Average	16.07x	1.37x	7.94x	3.18%	5.29B
Weighted average by Cap.	17.40x	1.62x	9.19x	4.18%