Valuation Univance Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 11/09/2026 +03			5-day change	1st Jan Change
811.00 ^JPY	+0.37%		-2.41%	+0.87%

09-01	Emade.Co,.Ltd. announced that it has received funding from Univance Corporation, ERA Okinawa Co., Ltd., and other investors	CI
04/07/25	SkyDrive Inc. announced that it has received ¥8.3 billion in funding from a group of investors	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	8,915	10,457	7,999	15,727	7,936	16,903
Change	-	17.29%	-23.51%	96.61%	-49.54%	112.99%
Enterprise Value (EV) ¹	16,704	14,495	9,443	12,919	536.2	6,229
Change	-	-13.23%	-34.85%	36.81%	-95.85%	1,061.69%
P/E	-6.79x	3.69x	10.2x	8.87x	2.69x	18.3x
PBR	0.56x	0.56x	0.39x	0.64x	0.3x	0.58x
PEG	-	-0x	-0.1x	0x	0x	-0.3x
Capitalization / Revenue	0.19x	0.21x	0.16x	0.3x	0.15x	0.3x
EV / Revenue	0.36x	0.3x	0.19x	0.24x	0.01x	0.11x
EV / EBITDA	5.3x	2.17x	1.96x	1.67x	0.07x	0.77x
EV / EBIT	-24.8x	4.8x	8.38x	2.96x	0.13x	1.24x
EV / FCF	-8.3x	5.61x	2.9x	4.64x	0.14x	2.06x
FCF Yield	-12%	17.8%	34.5%	21.5%	718%	48.5%
Dividend per Share ²	2	7	7	11	14	18
Rate of return	0.47%	1.39%	1.82%	1.46%	3.67%	2.22%
EPS ²	-63.03	136.1	37.78	85.12	141.5	44.25
Distribution rate	-3.17%	5.14%	18.5%	12.9%	9.89%	40.7%
Net sales ¹	46,249	49,061	48,601	52,771	53,915	56,542
EBITDA ¹	3,149	6,686	4,818	7,727	7,348	8,087
EBIT ¹	-673	3,022	1,127	4,364	4,028	5,011
Net income ¹	-1,313	2,835	787	1,773	2,948	923
Net Debt ¹	7,789	4,038	1,444	-2,808	-7,400	-10,674
Reference price ²	428.00	502.00	384.00	755.00	381.00	810.00
Nbr of stocks (in thousands)	20,831	20,831	20,830	20,830	20,830	20,868
Announcement Date	6/25/21 A	6/24/22 A	6/27/23 A	6/26/24 A	6/24/25 A	6/25/26 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.($)
UNIVANCE CORPORATION	-	-	-	-	110M
CUMMINS INC.	19.49x	2.13x	11.69x	1.5%	76.64B
CUMMINS INDIA LIMITED	54.06x	9.7x	48.66x	1.27%	14.75B
MODINE MANUFACTURING COMPANY	26.43x	2.53x	15.52x	-.--%	10.05B
GARRETT MOTION INC.	14.48x	1.64x	8.94x	1.16%	5.15B
FEILONG AUTO COMPONENTS CO., LTD.	69.67x	-	-	0.83%	4.57B
ATMUS FILTRATION TECHNOLOGIES INC.	16.09x	2.16x	10.66x	0.48%	3.71B
XIANGYANG CHANGYUANDONGGU INDUSTRY CO., LTD.	32.86x	-	-	-	2.64B
CHONGQING ZONGSHEN POWER MACHINERY CO.,LTD	20.05x	-	-	2.3%	2.6B
HONG LEONG ASIA LTD.	14.17x	0.28x	3.64x	1.73%	1.88B
Average	29.70x	3.07x	16.52x	1.16%	12.21B
Weighted average by Cap.	26.02x	3.11x	16.60x	1.29%