Valuation ZACROS Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 23/10/2026 pm IST			5-day change	1st Jan Change
1,230.00 ^JPY	-0.08%		-0.97%	+6.49%

06/08	Zacros Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
06/08	Zacros Corporation Provides Dividend Guidance for the Second Quarter 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	71,174	59,916	80,923	75,539	91,596	88,076	-	-
Change	-	-15.82%	35.06%	-6.65%	21.26%	-3.84%	-	-
Enterprise Value (EV) ¹	44,999	31,282	50,465	57,727	87,232	86,910	90,551	87,818
Change	-	-30.48%	61.32%	14.39%	51.11%	-0.37%	4.19%	-3.02%
P/E	9.27x	12.5x	18x	11.6x	12.1x	12.6x	11.7x	10.3x
PBR	0.9x	0.73x	0.94x	0.82x	0.97x	0.87x	0.83x	0.79x
PEG	-	-0.3x	-3.23x	0.3x	0.6x	-1.61x	1.65x	0.7x
Capitalization / Revenue	0.56x	0.46x	0.59x	0.5x	0.58x	0.51x	0.47x	0.45x
EV / Revenue	0.35x	0.24x	0.37x	0.38x	0.55x	0.5x	0.49x	0.45x
EV / EBITDA	2.86x	2.81x	3.55x	3.58x	4.84x	4.32x	4.07x	3.62x
EV / EBIT	4.35x	5.32x	6.05x	5.71x	7.89x	7.21x	7.07x	6.14x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20.5	21	21	32.5	90	36	38	43
Rate of return	2.19%	2.64%	1.94%	3.19%	7.04%	2.93%	3.09%	3.5%
EPS ²	100.9	63.92	60.36	87.82	106.1	97.81	104.8	119.4
Distribution rate	20.3%	32.9%	34.8%	37%	84.8%	36.8%	36.3%	36%
Net sales ¹	1,27,819	1,29,364	1,36,155	1,50,735	1,58,535	1,72,500	1,86,000	1,95,000
EBITDA ¹	15,710	11,129	14,210	16,103	18,032	20,098	22,250	24,250
EBIT ¹	10,341	5,882	8,344	10,116	11,054	12,050	12,800	14,300
Net income ¹	7,693	4,854	4,532	6,530	7,707	7,000	7,500	8,550
Net Debt ¹	-26,175	-28,634	-30,458	-17,812	-4,364	-1,166	2,475	-257.6
Reference price ²	935.00	796.25	1,083.75	1,017.50	1,279.00	1,230.00	1,230.00	1,230.00
Nbr of stocks (in thousands)	76,122	75,247	74,669	74,240	71,615	71,606	-	-
Announcement Date	11/05/22	11/05/23	09/05/24	08/05/25	08/05/26	-	-	-

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.($)
ZACROS CORPORATION	12.59x	0.5x	4.33x	2.92%	56Cr
AMCOR PLC	15.45x	1.42x	8.72x	5.62%	2.14TCr
BRAMBLES LIMITED	20.11x	3.16x	8.89x	3.04%	1.98TCr
BALL CORPORATION	18.86x	1.55x	10.64x	1.22%	1.74TCr
AVERY DENNISON CORPORATION	19.41x	1.86x	11.39x	2.15%	1.4TCr
CROWN HOLDINGS, INC.	16.26x	1.27x	8.43x	1.17%	1.27TCr
CCL INDUSTRIES INC.	19.18x	2.27x	10.77x	1.46%	1.2TCr
STORA ENSO OYJ	30.01x	1.07x	7.95x	2.9%	851.19Cr
APTARGROUP, INC.	24.11x	2.26x	10.88x	1.52%	814.47Cr
Average	19.55x	1.71x	9.11x	2.45%	1.27TCr
Weighted average by Cap.	19.42x	1.90x	9.63x	2.64%