Valuation Zoa Corporation

Stocks

Market Closed - Japan Exchange 04:00:00 26/10/2026 +04			5-day change	1st Jan Change
1,745.00 ^JPY	+2.11%		+2.05%	-11.24%

08/02/23	Tranche Update on Zoa Corporation's Equity Buyback Plan announced on February 7, 2023.	CI
08/02/23	Zoa Corporation's Equity Buyback announced on February 7, 2023, has closed with 203,400 shares, representing 13.99% for ¥266.66 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,818	1,858	1,640	2,114	1,845	2,224
Change	-	2.24%	-11.77%	28.91%	-12.72%	20.54%
Enterprise Value (EV) ¹	1,758	2,041	2,296	2,631	1,776	2,019
Change	-	16.14%	12.46%	14.59%	-32.5%	13.68%
P/E	5.54x	5.37x	5.02x	7.22x	6.23x	6.84x
PBR	0.81x	0.77x	0.71x	0.78x	0.63x	0.7x
PEG	-	0.98x	0.52x	-0.7x	5.4x	0.69x
Capitalization / Revenue	0.19x	0.19x	0.17x	0.25x	0.2x	0.23x
EV / Revenue	0.18x	0.21x	0.24x	0.31x	0.19x	0.21x
EV / EBITDA	3.42x	3.82x	4.03x	5.78x	3.86x	3.92x
EV / EBIT	3.62x	4.04x	4.27x	6.28x	4.14x	4.15x
EV / FCF	2.02x	-25.8x	-12x	-57.2x	3.37x	9.57x
FCF Yield	49.6%	-3.88%	-8.3%	-1.75%	29.7%	10.5%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	225.6	238	261	233.9	236.6	260
Distribution rate	-	-	-	-	-	-
Net sales ¹	9,518	9,614	9,726	8,598	9,274	9,523
EBITDA ¹	514	534	569	455	460	515
EBIT ¹	485	505	538	419	429	486
Net income ¹	328	346	372	293	297	327
Net Debt ¹	-60	183	656	517	-69	-205
Reference price ²	1,250.00	1,278.00	1,311.00	1,690.00	1,475.00	1,778.00
Nbr of stocks (in thousands)	1,454	1,454	1,251	1,251	1,251	1,251
Announcement Date	25/06/21	24/06/22	23/06/23	21/06/24	26/06/25	25/06/26

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.($)
ZOA CORPORATION	-	-	-	-	13.79M
BEST BUY CO., INC.	14.47x	0.45x	7.09x	4%	20.34B
JB HI-FI LIMITED	16.18x	0.71x	8.05x	4.68%	5.44B
MOBILE WORLD INVESTMENT CORPORATION	10.22x	0.47x	6.35x	2.76%	4.32B
DIEN MAY XANH INVESTMENT	9.17x	-	-	-	3.66B
YAMADA HOLDINGS CO., LTD.	12.83x	0.39x	8.29x	2.55%	3.06B
CECONOMY AG	7.66x	0.14x	2.83x	2.22%	2.4B
COM7	15.59x	0.9x	11.98x	3.91%	2.29B
Average	12.30x	0.51x	7.43x	3.35%	5.19B
Weighted average by Cap.	13.33x	0.49x	7.27x	3.72%