Valuation UEKI Corporation

Stocks

Delayed Japan Exchange 03:19:52 30/10/2026 +03			5-day change	1st Jan Change
2,699.00 ^JPY	-0.30%		-0.15%	-0.66%

13/03/23	Tranche Update on UEKI Corporation's Equity Buyback Plan announced on October 11, 2022.	CI
10/03/23	UEKI Corporation's Equity Buyback announced on October 11, 2022, has closed with 150,000 shares, representing 2.27% for ¥196.37 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	10,278	9,735	8,687	10,754	11,572	18,451
Change	-	-5.28%	-10.76%	23.8%	7.6%	59.45%
Enterprise Value (EV) ¹	7,255	6,108	5,589	9,138	8,834	21,566
Change	-	-15.81%	-8.49%	63.51%	-3.34%	144.14%
P/E	6.05x	6.76x	6.54x	5.72x	5.98x	7.66x
PBR	0.45x	0.4x	0.35x	0.39x	0.4x	0.58x
PEG	-	-0.4x	-1.12x	0.1x	2.2x	0.3x
Capitalization / Revenue	0.21x	0.2x	0.18x	0.19x	0.23x	0.29x
EV / Revenue	0.15x	0.13x	0.11x	0.16x	0.17x	0.34x
EV / EBITDA	2.3x	2.06x	2.05x	2.77x	2.51x	4.81x
EV / EBIT	2.85x	2.66x	2.74x	3.52x	3.1x	5.79x
EV / FCF	-14.8x	7.55x	26.6x	-6.85x	5.52x	-3.79x
FCF Yield	-6.78%	13.2%	3.77%	-14.6%	18.1%	-26.4%
Dividend per Share ²	90	55	55	70	90	120
Rate of return	5.8%	3.74%	4.1%	4.23%	5.06%	4.28%
EPS ²	256.9	217.6	204.9	289.1	297	366.4
Distribution rate	35%	25.3%	26.8%	24.2%	30.3%	32.8%
Net sales ¹	48,847	47,678	48,936	55,910	50,703	63,290
EBITDA ¹	3,155	2,971	2,729	3,295	3,514	4,482
EBIT ¹	2,545	2,293	2,042	2,596	2,854	3,722
Net income ¹	1,700	1,440	1,350	1,877	1,934	2,407
Net Debt ¹	-3,023	-3,627	-3,098	-1,616	-2,738	3,115
Reference price ²	1,553.00	1,471.00	1,340.00	1,655.00	1,777.00	2,806.00
Nbr of stocks (in thousands)	6,618	6,618	6,483	6,498	6,512	6,576
Announcement Date	6/25/21 A	6/28/22 A	6/28/23 A	6/28/24 A	6/25/25 A	6/24/26 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.($)
UEKI CORPORATION	-	-	-	-	114M
QUANTA SERVICES, INC.	52.38x	2.43x	23.13x	0.07%	91.24B
VINCI	12.03x	1.03x	5.66x	4.85%	66.89B
LARSEN & TOUBRO LIMITED	25.33x	1.95x	19.66x	1.15%	54.96B
COMFORT SYSTEMS USA, INC.	26.47x	3.25x	18.01x	0.25%	47B
FERROVIAL N.V.	50.03x	4.01x	25.36x	2.16%	39.35B
HOCHTIEF AG	26.14x	0.65x	10.71x	2.38%	31.75B
EMCOR GROUP, INC.	20.33x	1.42x	13.1x	0.23%	29.93B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.28x	0.34x	6.68x	5.33%	28.38B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.69x	0.41x	6.45x	2.83%	27.02B
Average	26.63x	1.72x	14.31x	2.14%	41.67B
Weighted average by Cap.	29.68x	1.90x	15.63x	1.92%