Valuation JCU Corporation

Stocks

Delayed Japan Exchange 06:03:22 10/11/2026 am IST			5-day change	1st Jan Change
4,985.00 ^JPY	+1.42%		-9.69%	+1.84%

12/05	JCU Corporation Provides Consolidated Earnings Guidance for the Six Month Ending September 30, 2026 and for the Fiscal Year Ending March 31, 2027	CI
12/05	JCU Corporation Announces Dividend for the Year Ended March 31, 2026, Payable on June 11, 2026; Provides Dividend Guidance for the Second Quarter-End Period Ending September 30, 2026 and Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,07,778	87,210	1,00,064	79,143	1,31,028	1,21,006	-	-
Change	-	-19.08%	14.74%	-20.91%	65.56%	-7.65%	-	-
Enterprise Value (EV)	89,578	64,134	73,813	53,487	1,07,150	1,21,006	1,21,006	1,21,006
Change	-	-28.4%	15.09%	-27.54%	100.33%	12.93%	0%	0%
P/E	17x	14.8x	18.2x	10.8x	14.5x	13.6x	12.3x	11.9x
PBR	3.24x	2.33x	2.37x	1.68x	2.4x	2.02x	1.88x	1.76x
PEG	-	-3.22x	-2.7x	0.3x	0.6x	-9.31x	1.1x	3.11x
Capitalization / Revenue	4.44x	3.21x	4.03x	2.79x	4.42x	3.62x	3.25x	3.06x
EV / Revenue	0x	0x	0x	0x	0x	3.62x	3.25x	3.06x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.76x	8.74x	8.35x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	57	66	70	76	95	180	196.5	207
Rate of return	1.37%	1.92%	1.77%	2.35%	1.79%	3.66%	4%	4.21%
EPS ²	243.8	232.6	217	297.7	365.7	360.4	399	414.3
Distribution rate	23.4%	28.4%	32.3%	25.5%	26%	49.9%	49.2%	50%
Net sales ¹	24,256	27,137	24,859	28,356	29,672	33,450	37,205	39,500
EBITDA	9,611	9,963	8,768	11,380	-	-	-	-
EBIT ¹	8,990	9,285	8,041	10,513	12,156	12,400	13,850	14,500
Net income ¹	6,370	6,013	5,530	7,497	9,074	8,875	9,825	10,200
Net Debt	-18,200	-23,076	-26,251	-25,656	-23,878	-	-	-
Reference price ²	4,150.00	3,445.00	3,950.00	3,230.00	5,320.00	4,915.00	4,915.00	4,915.00
Nbr of stocks (in thousands)	25,971	25,315	25,333	24,502	24,629	24,620	-	-
Announcement Date	11/05/22	11/05/23	10/05/24	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JCU CORPORATION	13.55x	-	-	3.68%	76Cr
ECOLAB INC.	39.78x	5.37x	21.83x	0.97%	8.43TCr
GIVAUDAN SA	35.1x	5.29x	22.6x	1.83%	4.57TCr
SIKA AG	25.17x	2.96x	15.48x	2.05%	3.63TCr
HENKEL AG & CO. KGAA	16.17x	1.66x	9.29x	2.57%	3.52TCr
NOVONESIS A/S	38.27x	7x	18.52x	1.59%	3.2TCr
FUJIFILM HOLDINGS CORPORATION	14.01x	1.35x	8.34x	2.28%	2.48TCr
EMS-CHEMIE HOLDING AG	39.58x	9.59x	29.42x	2.24%	2.42TCr
DUPONT DE NEMOURS, INC.	28.41x	2.91x	11.71x	1.64%	1.94TCr
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	7.78x	2.21x	4.39x	3.36%	1.64TCr
Average	25.78x	4.26x	15.73x	2.22%	3TCr
Weighted average by Cap.	30.27x	4.53x	17.50x	1.82%