Valuation JCU Corporation OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

05-12	JCU Corporation Provides Consolidated Earnings Guidance for the Six Month Ending September 30, 2026 and for the Fiscal Year Ending March 31, 2027	CI
05-12	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	107,778	87,210	100,064	79,143	131,028	144,518	-	-
Change	-	-19.08%	14.74%	-20.91%	65.56%	10.3%	-	-
Enterprise Value (EV)	89,578	64,134	73,813	53,487	107,150	144,518	144,518	144,518
Change	-	-28.4%	15.09%	-27.54%	100.33%	34.87%	0%	0%
P/E	17x	14.8x	18.2x	10.8x	14.5x	16.3x	14.7x	14.2x
PBR	3.24x	2.33x	2.37x	1.68x	2.4x	2.43x	2.24x	2.1x
PEG	-	-3.22x	-2.7x	0.3x	0.6x	-11.16x	1.4x	3.72x
Capitalization / Revenue	4.44x	3.21x	4.03x	2.79x	4.42x	4.32x	3.88x	3.66x
EV / Revenue	0x	0x	0x	0x	0x	4.32x	3.88x	3.66x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	11.7x	10.4x	9.97x
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%	3.07%	3.35%	3.53%
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	5,870.00	5,870.00	5,870.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ECOLAB INC.	36.28x	4.96x	20.13x	1.07%	77.19B
GIVAUDAN SA	30.54x	4.58x	19.74x	2.17%	37.92B
SIKA AG	24.65x	2.93x	15.23x	2.11%	35.23B
FUJIFILM HOLDINGS CORPORATION	14.25x	1.37x	8.46x	2.22%	25.34B
EMS-CHEMIE HOLDING AG	37.88x	9.32x	27.92x	2.29%	23.2B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	9.13x	2.6x	5.18x	2.86%	19.17B
DUPONT DE NEMOURS, INC.	24.45x	2.65x	10.75x	1.85%	17.59B
SYMRISE AG	24.01x	2.88x	13.23x	1.4%	14.5B
NITTO DENKO CORPORATION	16.07x	1.79x	7.03x	1.87%	14.68B
Average	24.14x	3.68x	14.19x	1.98%	29.42B
Weighted average by Cap.	27.40x	4.06x	16.18x	1.83%