Valuation ZIGExN Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 06:30:00 05/12/2025 GMT			5-day change	1st Jan Change
467.00 ^JPY	-2.51%		-5.85%	-2.10%

10-01	Tranche Update on ZIGExN Co., Ltd.'s Equity Buyback Plan announced on May 13, 2025.	CI
09-29	ZIGExN Co., Ltd. agreed to acquire Alpha Staff Co.,Ltd. from Alpha 1 Group, K.K. for ¥80 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	46,600	-	-
Change	-	-31.12%	54.03%	29.05%	-32.62%	6.92%	-	-
Enterprise Value (EV)	43,508	26,854	46,769	55,971	33,951	46,600	46,600	46,600
Change	-	-38.28%	74.16%	19.68%	-39.34%	37.26%	0%	0%
P/E ratio	-24.2x	14.4x	17.3x	17x	11.4x	11.4x	10.6x	9.73x
PBR	3.64x	2.18x	3.12x	3.33x	2.18x	2.04x	1.78x	1.56x
PEG	-	-0x	0.5x	0.5x	2.6x	1.6x	1.29x	1.13x
Capitalization / Revenue	3.76x	2.13x	2.68x	2.78x	1.71x	1.65x	1.56x	1.48x
EV / Revenue	0x	0x	0x	0x	0x	1.65x	1.56x	1.48x
EV / EBITDA	0x	0x	0x	0x	0x	6.23x	5.85x	5.45x
EV / EBIT	-0x	0x	0x	0x	0x	7.88x	7.29x	6.7x
EV / FCF	0x	0x	0x	0x	0x	10x	10.4x	9.97x
FCF Yield	1.74%	11.7%	11.2%	9.09%	11.2%	9.97%	9.65%	10%
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%	2.36%	2.36%	2.36%
EPS ²	-18.05	20.92	27.85	36.53	38.13	40.85	44.2	48
Distribution rate	-16.6%	16.7%	14.4%	17.8%	27.5%	26.9%	24.9%	22.9%
Net sales ¹	12,564	15,272	18,709	23,249	25,450	28,224	29,792	31,382
EBITDA ¹	3,834	4,244	5,205	6,781	7,084	7,482	7,969	8,556
EBIT ¹	-1,062	3,314	4,180	5,394	5,657	5,916	6,390	6,950
Net income ¹	-1,964	2,262	2,930	3,800	3,872	4,100	4,430	4,810
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	467.00	467.00	467.00
Nbr of stocks (in thousands)	108,123	108,123	104,002	104,002	100,427	99,786	-	-
Announcement Date	14/05/21	13/05/22	10/05/23	09/05/24	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.($)
ZIGEXN CO., LTD.	11.73x	-	-	2.3%	309M
META PLATFORMS, INC.	28.56x	8.2x	13.43x	0.32%	1,667B
REDDIT, INC.	95.9x	18.67x	49.75x	-.--%	42.21B
MATCH GROUP, INC.	15.21x	3.13x	8.83x	2.22%	8B
WEIBO CORPORATION	5.28x	1.19x	3.94x	7.83%	2.52B
NEWBORN TOWN INC.	11.65x	1.23x	7.35x	-	1.59B
NEXTDOOR HOLDINGS, INC.	-13.52x	1.49x	-96.48x	-.--%	769M
BUMBLE INC.	-2.24x	0.76x	2.4x	-.--%	418M
TECHTARGET, INC.	-0.39x	-	-	-	389M
Average	16.91x	4.95x	-1.54x	1.81%	191.51B
Weighted average by Cap.	30.06x	8.41x	14.23x	0.33%