|
Delayed
Japan Exchange
09:24:13 19/08/2026 +03
|
5-day change | 1st Jan Change | ||
| 3,549.00 JPY | -3.27% |
|
-2.96% | +37.77% |
| 08-05 | Mitsubishi UBE Cement Mulls Tokyo Listing by December | MT |
| 07-01 | Mitsubishi UBE Cement Applies for Tokyo Stock Exchange Listing | MT |
Company Valuation: UBE Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 193,256 | 199,381 | 264,658 | 211,145 | 236,150 | 356,424 | - | - |
| Change | - | 3.17% | 32.74% | -20.22% | 11.84% | 50.93% | - | - |
| Enterprise Value (EV) 1 | 355,576 | 386,349 | 441,731 | 425,712 | 538,488 | 710,274 | 714,024 | 667,274 |
| Change | - | 8.65% | 14.33% | -3.63% | 26.49% | 31.9% | 0.53% | -6.55% |
| P/E | 8.01x | -28.4x | 9.13x | -43.8x | 9.89x | 14.9x | 12.4x | 11.3x |
| PBR | 0.52x | 0.55x | 0.65x | 0.53x | 0.54x | 0.79x | 0.77x | 0.75x |
| PEG | - | 0x | -0x | 0x | -0x | 72.27x | 0.6x | 1.1x |
| Capitalization / Revenue | 0.29x | 0.4x | 0.57x | 0.43x | 0.51x | 0.73x | 0.74x | 0.78x |
| EV / Revenue | 0.54x | 0.78x | 0.94x | 0.87x | 1.16x | 1.46x | 1.49x | 1.46x |
| EV / EBITDA | 4.41x | 9.26x | 9.01x | 9.42x | 11.6x | 12x | 10.2x | 9.04x |
| EV / EBIT | 8.07x | 23.7x | 19.7x | 23.6x | 28.4x | 34.9x | 26.4x | 24.1x |
| EV / FCF | -33.3x | -49x | 22.5x | -17.2x | -6.71x | -17.8x | 55.6x | 10.4x |
| FCF Yield | -3% | -2.04% | 4.45% | -5.83% | -14.9% | -5.61% | 1.8% | 9.64% |
| Dividend per Share 2 | 95 | 95 | 105 | 110 | 110 | 160 | 166.7 | 173.3 |
| Rate of return | 4.76% | 4.62% | 3.85% | 5.06% | 4.52% | 4.36% | 4.54% | 4.72% |
| EPS 2 | 249.3 | -72.25 | 298.6 | -49.6 | 245.8 | 246.3 | 295 | 325 |
| Distribution rate | 38.1% | -131% | 35.2% | -222% | 44.8% | 65% | 56.5% | 53.3% |
| Net sales 1 | 655,265 | 494,738 | 468,237 | 486,802 | 462,343 | 485,433 | 478,933 | 458,233 |
| EBITDA 1 | 80,544 | 41,700 | 49,028 | 45,216 | 46,400 | 59,350 | 70,250 | 73,850 |
| EBIT 1 | 44,038 | 16,290 | 22,456 | 18,045 | 18,941 | 20,333 | 27,000 | 27,633 |
| Net income 1 | 24,500 | -7,006 | 28,981 | -4,816 | 23,872 | 23,933 | 28,667 | 31,567 |
| Net Debt 1 | 162,320 | 186,968 | 177,073 | 214,567 | 302,338 | 353,850 | 357,600 | 310,850 |
| Reference price 2 | 1,997.00 | 2,055.00 | 2,726.50 | 2,174.50 | 2,431.00 | 3,669.00 | 3,669.00 | 3,669.00 |
| Nbr of stocks (in thousands) | 96,773 | 97,022 | 97,069 | 97,101 | 97,141 | 97,145 | - | - |
| Announcement Date | 5/12/22 A | 5/12/23 A | 5/13/24 A | 5/12/25 A | 5/13/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.9x | 1.46x | 11.97x | 4.36% | 2.23B | |
| 20.51x | 3.68x | 10.39x | 1.93% | 72.73B | |
| 13.04x | 0.92x | 7.66x | 4.48% | 50.84B | |
| 59.08x | 9.55x | 40.5x | 0.93% | 17.78B | |
| 13.66x | 0.9x | 6.32x | 2.68% | 14.22B | |
| 13.65x | 0.75x | 5.1x | 2.7% | 10.07B | |
| 15.93x | 0.72x | 7.87x | 3.06% | 10.18B | |
| 35.92x | 1.71x | 9.02x | 2.05% | 9.49B | |
| 32.73x | 4.47x | 19.11x | 0.36% | 8.14B | |
| 5.51x | 0.7x | 3.24x | -.--% | 7.53B | |
| Average | 22.49x | 2.48x | 12.12x | 2.26% | 20.32B | |
| Weighted average by Cap. | 21.56x | 2.82x | 11.71x | 2.53% |
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
- 4208 Stock
- Valuation UBE Corporation
Select your edition
All financial news and data tailored to specific country editions
