Valuation Zensho Holdings Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 07:30:00 15/05/2026 BST			5-day change	1st Jan Change
7,750.00 ^JPY	-3.08%		-11.95%	-13.65%

04-07	Zensho Holdings Co Ltd - Chairman Kentaro Ogawa passed away on April 6	RE
04-06	Zensho Holdings Co., Ltd. Announces Passing of Chairman and Director Kentaro Ogawa on April 6, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	430,695	435,226	597,077	1,008,923	1,261,303	1,212,583	-	-
Change	-	1.05%	37.19%	68.98%	25.01%	-3.86%	-	-
Enterprise Value (EV) ¹	621,420	622,868	785,262	1,256,740	1,481,313	1,435,783	1,425,883	1,410,283
Change	-	0.23%	26.07%	60.04%	17.87%	-3.07%	-0.69%	-1.09%
P/E ratio	191x	31.4x	45x	33x	33.5x	33.3x	24.9x	19.6x
PBR	5.05x	4.21x	5.15x	5.5x	6.03x	5.51x	4.47x	3.58x
PEG	-	0x	-10.6x	0x	1.5x	2.3x	2.4x	0.7x
Capitalization / Revenue	0.72x	0.66x	0.77x	1.04x	1.11x	1.14x	0.88x	0.81x
EV / Revenue	1.04x	0.95x	1.01x	1.3x	1.3x	1.15x	1.03x	0.94x
EV / EBITDA	16.9x	15.9x	14.6x	14x	12x	10.7x	9.1x	8.32x
EV / EBIT	51.4x	67.5x	36.1x	23.4x	19.7x	17.1x	14.5x	12.7x
EV / FCF	101x	44.9x	43.9x	-31.9x	119x	74x	58x	36.2x
FCF Yield	0.99%	2.23%	2.28%	-3.14%	0.84%	1.35%	1.73%	2.77%
Dividend per Share ²	20	22	24	50	70	75	89.75	100.5
Rate of return	0.71%	0.77%	0.61%	0.78%	0.87%	0.82%	1.16%	1.3%
EPS ²	14.82	91.17	87.3	195.4	240.4	275.8	311	395.5
Distribution rate	135%	24.1%	27.5%	25.6%	29.1%	27.2%	28.9%	25.4%
Net sales ¹	595,048	658,503	779,964	965,778	1,136,684	1,264,053	1,377,750	1,494,900
EBITDA ¹	36,863	39,115	53,753	89,914	123,088	133,850	156,700	169,450
EBIT ¹	12,088	9,232	21,734	53,707	75,128	81,440	98,625	111,325
Net income ¹	2,259	13,869	13,265	30,693	39,290	45,812	54,400	63,225
Net Debt ¹	190,725	187,642	188,185	247,817	220,010	223,200	213,300	197,700
Reference price ²	2,831.00	2,861.00	3,925.00	6,440.00	8,051.00	7,750.00	7,750.00	7,750.00
Nbr of stocks (in thousands)	152,135	152,124	152,122	156,665	156,664	156,462	-	-
Announcement Date	14/05/21	13/05/22	12/05/23	14/05/24	13/05/25	12/05/26	-	-

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.($)
ZENSHO HOLDINGS CO., LTD.	27.51x	1.15x	10.73x	0.93%	7.64B
STARBUCKS CORPORATION	52.85x	3.53x	23.57x	2.36%	122B
COMPASS GROUP PLC	23.59x	1.22x	12.02x	2.29%	54.34B
DARDEN RESTAURANTS, INC.	18.6x	1.85x	11.32x	3.06%	22.44B
MIXUE GROUP	13.9x	2.03x	9.05x	3%	12.93B
HAIDILAO INTERNATIONAL HOLDING LTD.	15.45x	1.4x	7.91x	5.75%	10.45B
CAVA GROUP, INC.	144.19x	5.9x	46.09x	-.--%	8.95B
SODEXO	23.37x	0.42x	7.63x	3.87%	8.01B
FOOD & LIFE COMPANIES LTD.	38.11x	2.55x	14.43x	0.39%	7.4B
GUMING HOLDINGS LIMITED	14.47x	2.6x	10.32x	3.21%	7.06B
Average	37.20x	2.26x	15.31x	2.49%	26.1B
Weighted average by Cap.	40.41x	2.61x	18.06x	2.46%