Financials ZOZO, Inc.

Equities

3092

JP3399310006

Department Stores

Market Closed - Japan Exchange Other stock markets 02:00:00 2024-05-13 am EDT			5-day change	1st Jan Change
3,355 ^JPY	-0.21%		-5.84%	+5.67%

Apr. 30	Transcript : ZOZO, Inc., 2024 Earnings Call, Apr 30, 2024
Apr. 30	Zozo's Attributable Profit Jumps 12% in Fiscal Year 2024	MT

Valuation

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	636,846	442,983	998,541	984,878	904,068	998,349	-	-
Enterprise Value (EV) ¹	615,286	431,381	956,893	939,558	850,342	1,130,195	942,596	915,998
P/E ratio	40 x	23.6 x	32.3 x	28.6 x	22.9 x	25.7 x	21.9 x	20.2 x
Yield	1.15%	2.07%	1.25%	1.77%	2.16%	2.73%	3.16%	3.35%
Capitalization / Revenue	5.38 x	3.53 x	6.77 x	5.93 x	4.93 x	5.74 x	4.66 x	4.36 x
EV / Revenue	5.2 x	3.44 x	6.49 x	5.65 x	4.64 x	5.74 x	4.4 x	4 x
EV / EBITDA	22.2 x	14.2 x	20.5 x	18.1 x	14.4 x	17.7 x	13.6 x	12.3 x
EV / FCF	70.9 x	22.9 x	23 x	24.3 x	31 x	23.8 x	19.9 x	19.2 x
FCF Yield	1.41%	4.36%	4.34%	4.12%	3.22%	4.2%	5.02%	5.21%
Price to Book	28.2 x	12.8 x	18 x	17.9 x	11.8 x	13.3 x	10.2 x	9.12 x
Nbr of stocks (in thousands)	305,295	305,295	305,364	299,811	299,857	296,951	-	-
Reference price ²	2,086	1,451	3,270	3,285	3,015	3,362	3,362	3,362
Announcement Date	4/25/19	4/28/20	4/27/21	4/27/22	4/27/23	4/30/24	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	118,405	125,517	147,402	166,199	183,423	197,016	214,364	229,093
EBITDA ¹	27,665	30,377	46,570	52,037	58,931	63,922	69,413	74,218
EBIT ¹	25,654	27,888	44,144	49,656	56,421	60,079	64,476	69,962
Operating Margin	21.67%	22.22%	29.95%	29.88%	30.76%	30.49%	30.08%	30.54%
Earnings before Tax (EBT) ¹	22,501	26,113	43,665	49,286	56,641	60,426	64,393	70,015
Net income ¹	15,985	18,804	30,932	34,492	39,526	44,341	45,656	49,297
Net margin	13.5%	14.98%	20.98%	20.75%	21.55%	22.51%	21.3%	21.52%
EPS ²	52.20	61.60	101.3	115.0	131.8	148.2	153.4	166.4
Free Cash Flow ¹	8,682	18,802	41,566	38,673	27,401	39,315	47,326	47,721
FCF margin	7.33%	14.98%	28.2%	23.27%	14.94%	19.72%	22.08%	20.83%
FCF Conversion (EBITDA)	31.38%	61.9%	89.25%	74.32%	46.5%	61.48%	68.18%	64.3%
FCF Conversion (Net income)	54.31%	99.99%	134.38%	112.12%	69.32%	92.89%	103.66%	96.8%
Dividend per Share ²	24.00	30.00	41.00	58.00	65.00	104.0	106.1	112.7
Announcement Date	4/25/19	4/28/20	4/27/21	4/27/22	4/27/23	4/30/24	-	-

¹JPY in Million²JPY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2020 S1	2020 S2	2021 S1	2022 Q2	2022 S1	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4
Net sales ¹	57,242	68,275	66,492	37,346	76,212	47,566	42,421	42,590	41,177	83,767	52,700	46,956	45,871	44,346	90,217	57,351	49,448	49,526	48,114	61,725	54,574
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	13,254	14,634	19,905	11,200	23,791	14,988	10,877	14,312	12,898	27,210	17,425	11,786	15,862	13,069	28,931	16,767	14,381	15,886	13,929	19,274	15,671
Operating Margin	23.15%	21.43%	29.94%	29.99%	31.22%	31.51%	25.64%	33.6%	31.32%	32.48%	33.06%	25.1%	34.58%	29.47%	32.07%	29.24%	29.08%	32.08%	28.95%	31.23%	28.71%
Earnings before Tax (EBT) ¹	11,351	-	19,955	11,222	23,754	14,751	10,781	14,293	13,113	27,406	17,407	11,828	15,943	13,160	29,103	17,514	13,809	15,750	14,018	19,583	15,999
Net income ¹	7,919	-	13,943	7,810	16,541	10,112	7,839	9,960	9,107	19,067	12,146	8,313	11,204	9,110	20,314	12,156	11,871	19,784	12,606	17,132	13,342
Net margin	13.83%	-	20.97%	20.91%	21.7%	21.26%	18.48%	23.39%	22.12%	22.76%	23.05%	17.7%	24.43%	20.54%	22.52%	21.2%	24.01%	39.95%	26.2%	27.75%	24.45%
EPS ²	25.94	-	45.67	26.23	55.14	33.73	26.15	33.23	30.37	63.60	40.50	27.73	37.36	30.37	67.73	40.58	39.88	43.92	39.62	56.60	36.71
Dividend per Share ²	12.00	-	15.00	-	22.00	-	-	-	-	24.00	-	-	-	-	49.00	-	55.00	-	53.00	-	56.00
Announcement Date	10/31/19	4/28/20	10/29/20	10/28/21	10/28/21	1/28/22	4/27/22	7/29/22	10/28/22	10/28/22	1/31/23	4/27/23	7/31/23	10/31/23	10/31/23	1/31/24	4/30/24	-	-	-	-

¹JPY in Million²JPY

Estimates

Balance Sheet Analysis

Fiscal Period: March	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	21,560	11,602	41,648	45,320	53,726	62,186	55,753	82,351
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	8,682	18,802	41,566	38,673	27,401	39,315	47,326	47,721
ROE (net income / shareholders' equity)	50.5%	65.9%	68.8%	62.5%	60.1%	55%	50.1%	49.4%
ROA (Net income/ Total Assets)	34.4%	31.9%	40.4%	39.3%	40.1%	37.6%	31.3%	28.8%
Assets ¹	46,518	58,889	76,602	87,847	98,619	117,821	145,817	171,134
Book Value Per Share ²	73.90	113.0	182.0	183.0	255.0	285.0	329.0	369.0
Cash Flow per Share ²	57.20	68.30	108.0	122.0	139.0	160.0	181.0	193.0
Capex ¹	3,634	5,170	3,224	1,222	9,271	8,267	6,750	4,014
Capex / Sales	3.07%	4.12%	2.19%	0.74%	5.05%	4.15%	3.15%	1.75%
Announcement Date	4/25/19	4/28/20	4/27/21	4/27/22	4/27/23	4/30/24	-	-

¹JPY in Million²JPY

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for ZOZO, Inc.

Trading Rating

Investor Rating

ESG Refinitiv

B-

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

3,362 JPY

Average target price

3,546 JPY

Spread / Average Target

+5.46%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Internet & Mail Order Department Stores

	1st Jan change	Capi.
ZOZO, INC.	+5.67%	6.4B
AMAZON.COM, INC.	+23.39%	1,951B
JD.COM, INC.	+11.46%	49.27B
COUPANG, INC.	+38.97%	40.23B
ALLEGRO.EU S.A.	+13.50%	10.04B
WAYFAIR INC.	+14.62%	8.62B
ETSY, INC.	-23.60%	7.24B
FSN E-COMMERCE VENTURES LIMITED	-3.19%	5.81B
MONOTARO CO., LTD.	+9.78%	5.75B
OCADO GROUP PLC	-54.22%	3.57B

Internet & Mail Order Department Stores