Valuation Unipres Corporation

Stocks

Market Closed - Japan Exchange 05:30:00 16/10/26 pm AEDT			5-day change	1st Jan Change
1,294.00 ^JPY	+0.47%		+2.78%	+0.94%

06/08	Unipres Corporation Provides Consolidated Earnings Guidance for the Year Ending March 31, 2027	CI
12/05	Unipres Corporation Provides Dividend Guidance for the Second Quarter- End and Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	31,705	40,909	52,223	47,207	58,006	57,693	-	-
Change	-	29.03%	27.65%	-9.6%	22.88%	-0.54%	-	-
Enterprise Value (EV) ¹	90,716	75,525	68,511	54,692	52,499	45,581	43,884	40,967
Change	-	-16.75%	-9.29%	-20.17%	-4.01%	-13.18%	-3.72%	-6.65%
P/E	-3.99x	16.5x	9.93x	-2.26x	-6.94x	11.8x	9.46x	8.69x
PBR	0.26x	0.31x	0.34x	0.35x	0.44x	0.43x	0.42x	0.4x
PEG	-	-0x	0x	0x	0.1x	-0x	0.4x	0.98x
Capitalization / Revenue	0.12x	0.13x	0.16x	0.14x	0.18x	0.19x	0.18x	0.18x
EV / Revenue	0.36x	0.25x	0.2x	0.17x	0.16x	0.15x	0.14x	0.13x
EV / EBITDA	7.19x	2.76x	1.89x	1.51x	1.7x	1.64x	1.66x	1.46x
EV / EBIT	-11.9x	20.2x	6.27x	4.48x	3.86x	3.93x	3.46x	3.05x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	20	35	60	60	67.5	67.5	67.5
Rate of return	1.42%	2.17%	2.99%	5.63%	4.61%	5.22%	5.22%	5.22%
EPS ²	-176.9	55.77	118.1	-472.6	-187.5	109.2	136.7	148.9
Distribution rate	-5.65%	35.9%	29.6%	-12.7%	-32%	61.8%	49.4%	45.3%
Net sales ¹	254,450	304,442	335,079	330,045	321,943	311,650	314,050	316,050
EBITDA ¹	12,611	27,369	36,156	36,171	30,824	27,750	26,500	28,000
EBIT ¹	-7,593	3,738	10,927	12,198	13,603	11,600	12,700	13,450
Net income ¹	-7,955	2,483	5,256	-21,053	-8,342	4,865	6,090	6,630
Net Debt ¹	59,011	34,616	16,288	7,485	-5,507	-12,113	-13,810	-16,727
Reference price ²	705.00	920.00	1,172.00	1,066.00	1,301.00	1,294.00	1,294.00	1,294.00
Nbr of stocks (in thousands)	44,971	44,467	44,559	44,284	44,585	44,585	-	-
Announcement Date	12/5/22	11/5/23	10/5/24	13/5/25	12/5/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNIPRES CORPORATION	11.79x	0.15x	1.63x	5.24%	365M
CUMMINS INC.	18.72x	2.04x	11.19x	1.57%	73.15B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.1x	1.24x	9.58x	2.06%	41.91B
DENSO CORPORATION	11.97x	0.56x	4.91x	3.98%	29.72B
WEICHAI POWER CO., LTD.	12.36x	0.52x	3.78x	4.67%	28.08B
HYUNDAI MOBIS CO.,LTD	7.35x	0.43x	5.54x	2.05%	23.38B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.64x	2.65x	9.11x	4.16%	20.7B
GENUINE PARTS COMPANY	20.84x	0.91x	10.89x	3.18%	18.47B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.64x	1.18x	12.45x	0.62%	17.75B
MAGNA INTERNATIONAL INC.	10.66x	0.5x	4.87x	2.99%	17.49B
Average	15.61x	1.02x	7.40x	3.05%	27.1B
Weighted average by Cap.	16.26x	1.27x	8.48x	2.61%