Valuation ZOZO, Inc.

Equities

Delayed Japan Exchange Other stock markets 01:32:24 13/09/2024 BST			5-day change	1st Jan Change
4,872.00 ^JPY	-0.20%		+3.55%	+53.42%

08-02	Zozo Reports 0.8% Decline in Attributable Profit in Fiscal Q1	MT
07-31	Transcript : ZOZO, Inc., Q1 2025 Earnings Call, Jul 31, 2024

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	442,983	998,541	984,878	904,068	1,130,195	1,449,714	-	-
Change	-	125.41%	-1.37%	-8.21%	25.01%	28.27%	-	-
Enterprise Value (EV) ¹	431,381	956,893	939,558	850,342	1,080,448	1,396,275	1,375,074	1,356,423
Change	-	121.82%	-1.81%	-9.5%	27.06%	29.23%	-1.52%	-1.36%
P/E ratio	23.6x	32.3x	28.6x	22.9x	25.7x	31.7x	29.1x	26.9x
PBR	12.8x	18x	17.9x	11.8x	13.3x	15.1x	12.5x	10.8x
PEG	-	0.5x	2.1x	1.6x	2.1x	8.21x	3.26x	3.18x
Capitalization / Revenue	3.53x	6.77x	5.93x	4.93x	5.74x	6.75x	6.32x	5.94x
EV / Revenue	3.44x	6.49x	5.65x	4.64x	5.48x	6.5x	6x	5.56x
EV / EBITDA	14.2x	20.5x	18.1x	14.4x	16.9x	20x	18.2x	16.7x
EV / EBIT	15.5x	21.7x	18.9x	15.1x	18x	21.5x	19.5x	17.9x
EV / FCF	22.9x	23x	24.3x	31x	33x	30.5x	28.9x	26.6x
FCF Yield	4.36%	4.34%	4.12%	3.22%	3.03%	3.28%	3.46%	3.76%
Dividend per Share ²	30	41	58	65	104	107.5	113.9	121.9
Rate of return	2.07%	1.25%	1.77%	2.16%	2.73%	2.2%	2.33%	2.5%
EPS ²	61.6	101.3	115	131.8	148.2	153.9	167.6	181.8
Distribution rate	48.7%	40.5%	50.4%	49.3%	70.2%	69.9%	68%	67%
Net sales ¹	125,517	147,402	166,199	183,423	197,016	214,689	229,291	244,038
EBITDA ¹	30,377	46,570	52,037	58,931	63,922	69,837	75,429	81,130
EBIT ¹	27,888	44,144	49,656	56,421	60,079	65,025	70,443	75,852
Net income ¹	18,804	30,932	34,492	39,526	44,341	45,684	49,574	53,650
Net Debt ¹	-11,602	-41,648	-45,320	-53,726	-49,747	-53,439	-74,641	-93,292
Reference price ²	1,451.00	3,270.00	3,285.00	3,015.00	3,806.00	4,882.00	4,882.00	4,882.00
Nbr of stocks (in thousands)	305,295	305,364	299,811	299,857	296,951	296,951	-	-
Announcement Date	28/04/20	27/04/21	27/04/22	27/04/23	30/04/24	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ZOZO, INC.	30.77x	6.3x	19.37x	+2.27%	9.94B
AMAZON.COM, INC.	38.98x	2.94x	13.68x	-.--%	1,937B
COUPANG, INC.	-12134.72x	1.24x	38.82x	-.--%	42.01B
JD.COM, INC.	8.49x	0.18x	4.11x	+3.27%	38.88B
ALLEGRO.EU S.A.	29.35x	3.54x	13.35x	-.--%	9.73B
MONOTARO CO., LTD.	46.59x	4.06x	28.11x	+0.80%	8.43B
FSN E-COMMERCE VENTURES LIMITED	339.64x	7.56x	114.17x	-.--%	7.21B
ETSY, INC.	22x	2.59x	9.46x	-.--%	5.96B
WAYFAIR INC.	-12.69x	0.6x	14.03x	-.--%	5.52B
Average	-1,292.40x	3.22x	28.35x	+0.70%	229.37B
Weighted average by Cap.	-208.51x	2.88x	14.44x	+0.08%