|
Market Closed -
Japan Exchange
09:30:00 02/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 8,130.00 JPY | -2.05% |
|
+6.83% | +14.83% |
| 09-30 | Ulvac Continues to Consider Lowering Investment Units; Shares Up 3% | MT |
| 09-15 | Nanya Technology to Acquire Machinery Equipment for NT$1.16 Billion | MT |
Company Valuation: ULVAC, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 277,308 | 227,530 | 300,025 | 517,832 | 261,282 | 408,143 | - | - |
| Change | - | -17.95% | 31.86% | 72.6% | -49.54% | 56.21% | - | - |
| Enterprise Value (EV) 1 | 228,297 | 152,259 | 247,519 | 472,189 | 201,930 | 440,363 | 330,222 | 323,611 |
| Change | - | -33.31% | 62.56% | 90.77% | -57.24% | 118.08% | -6.86% | -2% |
| P/E | 18.7x | 11.3x | 21.2x | 25.6x | 15.7x | 29.8x | 18.8x | 15.9x |
| PBR | 1.71x | 1.2x | 1.51x | 2.35x | 1.17x | 2.11x | 1.59x | 1.49x |
| PEG | - | 0.3x | -0.7x | 0.6x | -0.9x | 11.64x | 2.66x | 0.8x |
| Capitalization / Revenue | 1.52x | 0.94x | 1.32x | 1.98x | 1.04x | 1.89x | 1.53x | 1.44x |
| EV / Revenue | 1.25x | 0.63x | 1.09x | 1.81x | 0.8x | 1.64x | 1.24x | 1.14x |
| EV / EBITDA | 8.92x | 3.94x | 8.78x | 12.1x | 5.41x | 14.5x | 7.73x | 6.63x |
| EV / EBIT | 13.3x | 5.07x | 12.4x | 15.9x | 7.61x | 22.5x | 10.7x | 8.75x |
| EV / FCF | 12.3x | 5.75x | -16.9x | -200x | 10.6x | 34.6x | 41.3x | 14.6x |
| FCF Yield | 8.15% | 17.4% | -5.92% | -0.5% | 9.46% | 2.89% | 2.42% | 6.86% |
| Dividend per Share 2 | 95 | 124 | 109 | 144 | 164 | 152 | 155.8 | 184.3 |
| Rate of return | 1.69% | 2.68% | 1.79% | 1.37% | 3.09% | 1.47% | 1.88% | 2.22% |
| EPS 2 | 301.1 | 410.4 | 287.7 | 410.7 | 338.7 | 347.4 | 440.5 | 523.2 |
| Distribution rate | 31.5% | 30.2% | 37.9% | 35.1% | 48.4% | 43.8% | 35.4% | 35.2% |
| Net sales 1 | 183,011 | 241,260 | 227,528 | 261,115 | 251,184 | 269,130 | 266,967 | 283,827 |
| EBITDA 1 | 25,583 | 38,648 | 28,191 | 38,952 | 37,328 | 30,405 | 42,709 | 48,800 |
| EBIT 1 | 17,197 | 30,061 | 19,946 | 29,771 | 26,523 | 19,598 | 30,937 | 36,999 |
| Net income 1 | 14,830 | 20,211 | 14,169 | 20,233 | 16,687 | 17,092 | 21,670 | 24,677 |
| Net Debt 1 | -49,011 | -75,271 | -52,506 | -45,643 | -59,352 | -68,340 | -77,920 | -84,532 |
| Reference price 2 | 5,630.00 | 4,620.00 | 6,092.00 | 10,510.00 | 5,306.00 | 8,300.00 | 8,300.00 | 8,300.00 |
| Nbr of stocks (in thousands) | 49,255 | 49,249 | 49,249 | 49,270 | 49,243 | 49,174 | - | - |
| Announcement Date | 8/10/21 A | 8/9/22 A | 8/8/23 A | 8/13/24 A | 8/13/25 A | 8/14/26 A | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.17x | 1.35x | 9.77x | 1.9% | 2.59B | |
| 41.4x | 13.98x | 31.73x | 0.57% | 691B | |
| 36.17x | 12.05x | 29.63x | 0.34% | 426B | |
| 40.16x | 12.19x | 35.24x | 0.37% | 420B | |
| 37.23x | 14.58x | 30.24x | 0.48% | 261B | |
| 36.5x | 8.26x | 25.17x | 1.33% | 182B | |
| 40.3x | 15.12x | 29.4x | 0.24% | 173B | |
| 37.8x | 4.07x | 18.75x | 1.36% | 97.7B | |
| 59.72x | 8.86x | 47.16x | 0.15% | 66.59B | |
| 46.83x | 12.48x | 35.19x | 0.12% | 65B | |
| Average | 39.63x | 10.29x | 29.23x | 0.68% | 238.4B | |
| Weighted average by Cap. | 39.83x | 12.43x | 31.11x | 0.53% |
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
- 6728 Stock
- Valuation ULVAC, Inc.
Select your edition
All financial news and data tailored to specific country editions
