Valuation Zensho Holdings Co., Ltd.

Equities

Delayed Japan Exchange Other stock markets 05:34:06 18/07/2025 BST			5-day change	1st Jan Change
7,915.00 ^JPY	-0.09%		-0.60%	-11.70%

06-06	Nearly 20% of Japanese Firms Forecast Record Profits	MT
05-27	Japanese retailers apply to buy government's cheap stockpiled rice	RE

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	1,241,092	-	-
Change	-	1.05%	37.19%	68.98%	25.01%	-1.6%	-	-
Enterprise Value (EV) ¹	621,420	622,868	785,262	1,256,740	1,481,313	1,453,792	1,435,692	1,415,792
Change	-	0.23%	26.07%	60.04%	17.87%	-1.86%	-1.25%	-1.39%
P/E ratio	191x	31.4x	45x	33x	33.5x	28.1x	22.7x	19.5x
PBR	5.05x	4.21x	5.15x	5.5x	6.03x	4.8x	4.11x	3.53x
PEG	-	0x	-10.6x	0x	1.5x	1.6x	1x	1.2x
Capitalization / Revenue	0.72x	0.66x	0.77x	1.04x	1.11x	1.02x	0.94x	0.88x
EV / Revenue	1.04x	0.95x	1.01x	1.3x	1.3x	1.19x	1.09x	1x
EV / EBITDA	16.9x	15.9x	14.6x	14x	12x	10.9x	9.51x	8.48x
EV / EBIT	51.4x	67.5x	36.1x	23.4x	19.7x	17.4x	14.4x	12.5x
EV / FCF	101x	44.9x	43.9x	-31.9x	119x	30.7x	30.7x	22.1x
FCF Yield	0.99%	2.23%	2.28%	-3.14%	0.84%	3.25%	3.26%	4.52%
Dividend per Share ²	20	22	24	50	70	75	92.67	105.7
Rate of return	0.71%	0.77%	0.61%	0.78%	0.87%	0.95%	1.17%	1.33%
EPS ²	14.82	91.17	87.3	195.4	240.4	282.1	349.3	407
Distribution rate	135%	24.1%	27.5%	25.6%	29.1%	26.6%	26.5%	26%
Net sales ¹	595,048	658,503	779,964	965,778	1,136,684	1,220,000	1,316,700	1,413,967
EBITDA ¹	36,863	39,115	53,753	89,914	123,088	133,350	150,950	167,050
EBIT ¹	12,088	9,232	21,734	53,707	75,128	83,500	99,567	113,433
Net income ¹	2,259	13,869	13,265	30,693	39,290	44,733	55,267	64,300
Net Debt ¹	190,725	187,642	188,185	247,817	220,010	212,700	194,600	174,700
Reference price ²	2,831.00	2,861.00	3,925.00	6,440.00	8,051.00	7,922.00	7,922.00	7,922.00
Nbr of stocks (in thousands)	152,135	152,124	152,122	156,665	156,664	156,664	-	-
Announcement Date	14/05/21	13/05/22	12/05/23	14/05/24	13/05/25	-	-	-

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.	27.88x	1.18x	10.83x	0.95%	8.36B
STARBUCKS CORPORATION	38.96x	3.19x	20.25x	2.64%	106B
COMPASS GROUP PLC	27.51x	1.39x	13.9x	1.94%	56.74B
MIXUE GROUP	32.83x	5.41x	22.63x	0.37%	24.31B
DARDEN RESTAURANTS, INC.	22.31x	2.18x	13.38x	2.71%	24.24B
CAVA GROUP, INC.	155.09x	8.26x	61.56x	-.--%	10.03B
HAIDILAO INTERNATIONAL HOLDING LTD.	13.56x	1.4x	6.76x	6.8%	9.91B
SODEXO	10.88x	0.43x	6.45x	5.26%	8.59B
GUMING HOLDINGS LIMITED	28.54x	4.75x	21.45x	4.93%	7.62B
FOOD & LIFE COMPANIES LTD.	39.76x	2.31x	14.31x	0.45%	5.66B
Average	39.73x	3.05x	19.15x	2.6%	26.14B
Weighted average by Cap.	36.29x	2.91x	18.68x	2.39%