Valuation UACJ Corporation OTC Markets

Stocks

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

05-29	UACJ Corporation - Analyst/Investor Day
05-14	UACJ Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	128,670	112,698	127,064	212,409	215,884	508,443	-	-
Change	-	-12.41%	12.75%	67.17%	1.64%	135.52%	-	-
Enterprise Value (EV) ¹	462,151	437,811	468,934	482,877	539,108	748,000	848,443	820,331
Change	-	-5.27%	7.11%	2.97%	11.64%	38.75%	-1.7%	-3.31%
P/E	-39.4x	3.52x	27x	15.3x	8.14x	10.7x	12.5x	13.6x
PBR	0.7x	0.49x	0.51x	0.77x	0.74x	1.2x	1.42x	1.33x
PEG	-	-0x	-0.3x	0x	0x	0.2x	0.4x	-1.62x
Capitalization / Revenue	0.23x	0.14x	0.13x	0.24x	0.22x	0.35x	0.37x	0.37x
EV / Revenue	0.81x	0.56x	0.49x	0.54x	0.54x	0.63x	0.62x	0.6x
EV / EBITDA	10.4x	4.86x	8.6x	6.05x	5.64x	6.4x	6.87x	7.28x
EV / EBIT	41.5x	7.36x	27.3x	15.4x	9.4x	9.73x	10.5x	11.7x
EV / FCF	22.5x	-33.1x	18.3x	8.23x	-19.4x	166x	-99.8x	23.4x
FCF Yield	4.44%	-3.02%	5.47%	12.2%	-5.15%	0.6%	-1%	4.27%
Dividend per Share ²	-	21.25	21.25	22.5	37.5	55	53.33	58.4
Rate of return	-	3.64%	3.23%	2.04%	3.14%	2.38%	1.9%	2.08%
EPS ²	-16.95	166.2	24.38	71.84	146.5	214.8	224.8	206
Distribution rate	-	12.8%	87.1%	31.3%	25.6%	25.6%	23.7%	28.4%
Net sales ¹	569,756	782,911	962,885	892,781	998,781	1,181,716	1,357,611	1,358,946
EBITDA ¹	44,540	90,105	54,503	79,800	95,508	116,946	123,487	112,609
EBIT ¹	11,144	59,520	17,207	31,378	57,361	76,863	80,520	69,900
Net income ¹	-3,269	32,054	4,703	13,858	27,979	38,882	41,075	37,306
Net Debt ¹	333,481	325,113	341,870	270,468	323,224	330,273	340,000	311,888
Reference price ²	667.00	584.25	658.75	1,101.25	1,192.50	2,808.00	2,808.00	2,808.00
Nbr of stocks (in thousands)	192,909	192,893	192,887	192,880	181,035	181,069	-	-
Announcement Date	5/12/21 A	5/12/22 A	5/11/23 A	5/13/24 A	5/13/25 A	5/14/26 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.($)
GUANGDONG HEC TECHNOLOGY HOLDING CO., LTD	67.15x	-	-	-	16.12B
NANTONG HAIXING ELECTRONICS CO., LTD.	76.72x	-	-	-	4.1B
JIANGSU DINGSHENG NEW MATERIALS JOINT-STOCK CO.,LTD	28.17x	0.76x	12.81x	0.79%	3.46B
HENAN MINGTAI AL.INDUSTRIAL CO.,LTD.	8.7x	-	-	-	3B
SHANGHAI HUAFON ALUMINIUM CORPORATION	10.35x	-	-	2.43%	2.37B
ANHUI XINBO ALUMINUM CO., LTD.	2.56x	-	-	-	422M
Average	32.28x	0.76x	12.81x	1.61%	4.91B
Weighted average by Cap.	52.47x	0.76x	12.81x	1.46%