Valuation ZACROS Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 10/07/2026 +03			5-day change	1st Jan Change
1,320.00 ^JPY	+1.54%		-3.08%	+14.29%

07-02	Tranche Update on ZACROS Corporation's Equity Buyback Plan announced on November 6, 2025.	CI
06-30	ZACROS Corporation's Equity Buyback announced on November 6, 2025, has closed with 1,102,900 shares, representing 1.53% for ¥1,281.39 million.	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	94,550	-	-
Change	-	-15.82%	35.06%	-6.65%	21.26%	3.23%	-	-
Enterprise Value (EV) ¹	44,999	31,282	50,465	57,727	87,232	93,694	97,003	94,416
Change	-	-30.48%	61.32%	14.39%	51.11%	7.41%	3.53%	-2.67%
P/E	9.27x	12.5x	18x	11.6x	12.1x	13.4x	12.1x	10.8x
PBR	0.9x	0.73x	0.94x	0.82x	0.97x	0.92x	0.87x	0.83x
PEG	-	-0.3x	-3.23x	0.3x	0.6x	-1.85x	1.1x	0.8x
Capitalization / Revenue	0.56x	0.46x	0.59x	0.5x	0.58x	0.54x	0.5x	0.48x
EV / Revenue	0.35x	0.24x	0.37x	0.38x	0.55x	0.53x	0.52x	0.48x
EV / EBITDA	2.86x	2.81x	3.55x	3.58x	4.84x	4.68x	4.43x	3.95x
EV / EBIT	4.35x	5.32x	6.05x	5.71x	7.89x	8.08x	7.67x	6.77x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	20.5	21	21	32.5	90	35	35.5	38
Rate of return	2.19%	2.64%	1.94%	3.19%	7.04%	2.65%	2.69%	2.88%
EPS ²	100.9	63.92	60.36	87.82	106.1	98.46	108.9	122.7
Distribution rate	20.3%	32.9%	34.8%	37%	84.8%	35.5%	32.6%	31%
Net sales ¹	127,819	129,364	136,155	150,735	158,535	176,000	187,500	196,500
EBITDA ¹	15,710	11,129	14,210	16,103	18,032	20,000	21,900	23,900
EBIT ¹	10,341	5,882	8,344	10,116	11,054	11,600	12,650	13,950
Net income ¹	7,693	4,854	4,532	6,530	7,707	7,100	7,850	8,850
Net Debt ¹	-26,175	-28,634	-30,458	-17,812	-4,364	-856	2,453	-133.8
Reference price ²	935.00	796.25	1,083.75	1,017.50	1,279.00	1,320.00	1,320.00	1,320.00
Nbr of stocks (in thousands)	76,122	75,247	74,669	74,240	71,615	71,629	-	-
Announcement Date	5/11/22 A	5/11/23 A	5/9/24 A	5/8/25 A	5/8/26 A	-	-	-

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	13.41x	0.53x	4.68x	2.65%	585M
AMCOR PLC	17.65x	1.44x	9.11x	5.85%	19.96B
APTARGROUP, INC.	23.21x	2.1x	10.09x	1.55%	8.01B
SCIENTEX	9.99x	-	-	3.55%	1.44B
SHANGHAI ZIJIANG ENTERPRISE GROUP CO., LTD.	10.33x	-	-	-	1.39B
FP CORPORATION	14x	1.03x	7.23x	2.88%	1.26B
Average	14.77x	1.28x	7.78x	3.3%	5.44B
Weighted average by Cap.	18.15x	1.58x	9.21x	4.46%