|
Market Closed -
Japan Exchange
09:30:00 06/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,757.00 JPY | -4.98% |
|
-7.96% | -17.24% |
| 10-07 | Jefferies Upgrades UACJ to Buy From Hold, Adjusts Price Target to 3,000 Yen From 2,700 Yen | MT |
| 09-24 | UACJ Says Furukawa Electric Share Sale to Boost Liquidity, Has No Impact on Operations | MT |
Company Valuation: UACJ Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 112,698 | 127,064 | 212,409 | 215,884 | 417,727 | 334,797 | - | - |
| Change | - | 12.75% | 67.17% | 1.64% | 93.5% | -19.85% | - | - |
| Enterprise Value (EV) 1 | 437,811 | 468,934 | 482,877 | 539,108 | 748,000 | 698,458 | 693,525 | 675,452 |
| Change | - | 7.11% | 2.97% | 11.64% | 38.75% | -6.62% | -0.71% | -2.61% |
| P/E | 3.52x | 27x | 15.3x | 8.14x | 10.7x | 7.07x | 7.6x | 7.69x |
| PBR | 0.49x | 0.51x | 0.77x | 0.74x | 1.2x | 0.87x | 0.81x | 0.75x |
| PEG | - | -0.3x | 0x | 0x | 0.2x | 0.3x | -1.1x | -6.97x |
| Capitalization / Revenue | 0.14x | 0.13x | 0.24x | 0.22x | 0.35x | 0.24x | 0.24x | 0.23x |
| EV / Revenue | 0.56x | 0.49x | 0.54x | 0.54x | 0.63x | 0.5x | 0.49x | 0.47x |
| EV / EBITDA | 4.86x | 8.6x | 6.05x | 5.64x | 6.4x | 4.98x | 5.01x | 4.79x |
| EV / EBIT | 7.36x | 27.3x | 15.4x | 9.4x | 9.73x | 6.84x | 7.78x | 7.62x |
| EV / FCF | -33.1x | 18.3x | 8.23x | -19.4x | 166x | -32.2x | 13.8x | 17x |
| FCF Yield | -3.02% | 5.47% | 12.2% | -5.15% | 0.6% | -3.11% | 7.22% | 5.89% |
| Dividend per Share 2 | 21.25 | 21.25 | 22.5 | 37.5 | 55 | 72.2 | 70.5 | 70.83 |
| Rate of return | 3.64% | 3.23% | 2.04% | 3.14% | 2.38% | 3.9% | 3.81% | 3.83% |
| EPS 2 | 166.2 | 24.38 | 71.84 | 146.5 | 214.8 | 261.4 | 243.3 | 240.6 |
| Distribution rate | 12.8% | 87.1% | 31.3% | 25.6% | 25.6% | 27.6% | 29% | 29.4% |
| Net sales 1 | 782,911 | 962,885 | 892,781 | 998,781 | 1,181,716 | 1,400,286 | 1,409,770 | 1,429,614 |
| EBITDA 1 | 90,105 | 54,503 | 79,800 | 95,508 | 116,946 | 140,233 | 138,537 | 141,028 |
| EBIT 1 | 59,520 | 17,207 | 31,378 | 57,361 | 76,863 | 102,158 | 89,150 | 88,667 |
| Net income 1 | 32,054 | 4,703 | 13,858 | 27,979 | 38,882 | 49,491 | 44,051 | 43,565 |
| Net Debt 1 | 325,113 | 341,870 | 270,468 | 323,224 | 330,273 | 363,661 | 358,728 | 340,655 |
| Reference price 2 | 584.25 | 658.75 | 1,101.25 | 1,192.50 | 2,307.00 | 1,849.00 | 1,849.00 | 1,849.00 |
| Nbr of stocks (in thousands) | 192,893 | 192,887 | 192,880 | 181,035 | 181,069 | 181,069 | - | - |
| Announcement Date | 5/12/22 A | 5/11/23 A | 5/13/24 A | 5/13/25 A | 5/14/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.07x | 0.5x | 4.98x | 3.9% | 2.12B | |
| 6.37x | 1.01x | 3.91x | - | 29.01B | |
| 5.19x | 0.96x | 2.9x | 12.55% | 26.32B | |
| 8.28x | 0.85x | 6.15x | 0.66% | 22.08B | |
| 4.91x | 0.59x | 2.38x | 7.83% | 21.16B | |
| 7.58x | 0.7x | 4.24x | 6.45% | 14.56B | |
| 21.68x | 3.41x | 13.56x | 1.49% | 14.25B | |
| 6.14x | 1x | 3.19x | 5.2% | 13.15B | |
| 8.37x | - | - | 7.16% | 12.9B | |
| Average | 8.40x | 1.13x | 5.16x | 5.65% | 17.28B | |
| Weighted average by Cap. | 7.92x | 1.11x | 4.79x | 6.28% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5741 Stock
- Valuation UACJ Corporation
Select your edition
All financial news and data tailored to specific country editions
