Valuation UACJ Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets 02:49:17 22/07/26 am AEST			5-day change	1st Jan Change
12.25 ^USD	-20.66%		0.00%	+1,749.06%

03/07	Jefferies Adjusts UACJ's Price Target to 2,700 Yen From 2,500 Yen, Keeps at Hold	MT
29/05	UACJ Corporation - Analyst/Investor Day

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	403,784	-	-
Change	-	12.75%	67.17%	1.64%	93.5%	-3.34%	-	-
Enterprise Value (EV) ¹	437,811	468,934	482,877	539,108	748,000	768,586	765,459	747,232
Change	-	7.11%	2.97%	11.64%	38.75%	2.75%	-0.41%	-2.38%
P/E	3.52x	27x	15.3x	8.14x	10.7x	9.53x	9.95x	10.5x
PBR	0.49x	0.51x	0.77x	0.74x	1.2x	1.07x	1.01x	0.95x
PEG	-	-0.3x	0x	0x	0.2x	1.06x	-2.36x	-2.01x
Capitalization / Revenue	0.14x	0.13x	0.24x	0.22x	0.35x	0.3x	0.3x	0.3x
EV / Revenue	0.56x	0.49x	0.54x	0.54x	0.63x	0.57x	0.56x	0.55x
EV / EBITDA	4.86x	8.6x	6.05x	5.64x	6.4x	6.15x	6.14x	6.51x
EV / EBIT	7.36x	27.3x	15.4x	9.4x	9.73x	9.22x	9.61x	9.63x
EV / FCF	-33.1x	18.3x	8.23x	-19.4x	166x	-90.4x	21.9x	20.9x
FCF Yield	-3.02%	5.47%	12.2%	-5.15%	0.6%	-1.11%	4.57%	4.79%
Dividend per Share ²	21.25	21.25	22.5	37.5	55	63	63.17	64.83
Rate of return	3.64%	3.23%	2.04%	3.14%	2.38%	2.83%	2.83%	2.91%
EPS ²	166.2	24.38	71.84	146.5	214.8	234	224.1	212.4
Distribution rate	12.8%	87.1%	31.3%	25.6%	25.6%	26.9%	28.2%	30.5%
Net sales ¹	782,911	962,885	892,781	998,781	1,181,716	1,339,746	1,355,784	1,363,164
EBITDA ¹	90,105	54,503	79,800	95,508	116,946	124,916	124,732	114,720
EBIT ¹	59,520	17,207	31,378	57,361	76,863	83,333	79,620	77,617
Net income ¹	32,054	4,703	13,858	27,979	38,882	42,358	40,581	38,448
Net Debt ¹	325,113	341,870	270,468	323,224	330,273	364,802	361,675	343,448
Reference price ²	584.25	658.75	1,101.25	1,192.50	2,307.00	2,230.00	2,230.00	2,230.00
Nbr of stocks (in thousands)	192,893	192,887	192,880	181,035	181,069	181,069	-	-
Announcement Date	12/5/22	11/5/23	13/5/24	13/5/25	14/5/26	-	-	-

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.($)
GUANGDONG HEC TECHNOLOGY HOLDING CO., LTD	51.89x	-	-	-	12.45B
JIANGSU DINGSHENG NEW MATERIALS JOINT-STOCK CO.,LTD	24.63x	0.67x	11.21x	0.9%	3.03B
HENAN MINGTAI AL.INDUSTRIAL CO.,LTD.	8.4x	-	-	-	3.02B
NANTONG HAIXING ELECTRONICS CO., LTD.	46.76x	-	-	-	2.5B
SHANGHAI HUAFON ALUMINIUM CORPORATION	9.87x	-	-	2.55%	2.26B
ANHUI XINBO ALUMINUM CO., LTD.	2.16x	-	-	-	356M
Average	23.95x	0.67x	11.21x	1.73%	3.94B
Weighted average by Cap.	37.52x	0.67x	11.21x	1.61%