Valuation ZIGExN Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 07:30:00 19/05/2026 BST			5-day change	1st Jan Change
413.00 ^JPY	+1.98%		+0.24%	-14.14%

02-12	Tranche Update on ZIGExN Co., Ltd.'s Equity Buyback Plan announced on May 13, 2025.	CI
02-09	ZIGExN Co., Ltd.'s Equity Buyback announced on May 13, 2025, has closed with 1,500,000 shares, representing 1.5% for ¥685.73 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	47,250	32,545	50,129	64,689	43,585	40,164	-	-
Change	-	-31.12%	54.03%	29.05%	-32.62%	-7.85%	-	-
Enterprise Value (EV)	43,508	26,854	46,769	55,971	33,951	40,164	40,164	40,164
Change	-	-38.28%	74.16%	19.68%	-39.34%	18.3%	0%	0%
P/E ratio	-24.2x	14.4x	17.3x	17x	11.4x	9.82x	8.97x	8.36x
PBR	3.64x	2.18x	3.12x	3.33x	2.18x	1.8x	1.53x	1.34x
PEG	-	-0x	0.5x	0.5x	2.6x	1.06x	0.96x	1.14x
Capitalization / Revenue	3.76x	2.13x	2.68x	2.78x	1.71x	1.39x	1.32x	1.25x
EV / Revenue	0x	0x	0x	0x	0x	1.39x	1.32x	1.25x
EV / EBITDA	0x	0x	0x	0x	0x	5.28x	4.87x	4.54x
EV / EBIT	-0x	0x	0x	0x	0x	6.77x	6.19x	5.77x
EV / FCF	0x	0x	0x	0x	0x	8.75x	8.09x	8.18x
FCF Yield	1.74%	11.7%	11.2%	9.09%	11.2%	11.4%	12.4%	12.2%
Dividend per Share ²	3	3.5	4	6.5	10.5	11	11	11
Rate of return	0.69%	1.16%	0.83%	1.05%	2.42%	2.72%	2.72%	2.72%
EPS ²	-18.05	20.92	27.85	36.53	38.13	41.66	45.15	48.45
Distribution rate	-16.6%	16.7%	14.4%	17.8%	27.5%	26.6%	24.4%	22.7%
Net sales ¹	12,564	15,272	18,709	23,249	25,450	29,221	30,540	32,011
EBITDA ¹	3,834	4,244	5,205	6,781	7,084	7,592	8,250	8,852
EBIT ¹	-1,062	3,314	4,180	5,394	5,657	5,913	6,487	6,966
Net income ¹	-1,964	2,262	2,930	3,800	3,872	4,157	4,492	4,820
Net Debt	-3,742	-5,691	-3,360	-8,718	-9,634	-	-	-
Reference price ²	437.00	301.00	482.00	622.00	434.00	405.00	405.00	405.00
Nbr of stocks (in thousands)	108,123	108,123	104,002	104,002	100,427	99,169	-	-
Announcement Date	14/05/21	13/05/22	10/05/23	09/05/24	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.($)
ZIGEXN CO., LTD.	9.81x	-	-	2.72%	253M
META PLATFORMS, INC.	18.61x	6.12x	10.68x	0.36%	1,552B
REDDIT, INC.	32.07x	8.45x	19.37x	-.--%	30.63B
MATCH GROUP, INC.	13.55x	3.23x	8.5x	2.21%	8.37B
WEIBO CORPORATION	5.76x	0.68x	2.55x	7.38%	2.03B
NEWBORN TOWN INC.	8.36x	0.78x	5.05x	-.--%	1.48B
NEXTDOOR HOLDINGS, INC.	-29.71x	1.88x	22.78x	-.--%	793M
BUMBLE INC.	3.11x	0.76x	2.29x	-.--%	415M
TECHTARGET, INC.	-3.97x	-	-	-	334M
Average	6.40x	3.13x	10.17x	1.58%	177.31B
Weighted average by Cap.	18.78x	6.14x	10.82x	0.37%