Valuation Unipres Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 08/07/26 pm AEST			5-day change	1st Jan Change
1,254.00 ^JPY	-1.88%		+3.81%	-2.18%

12/05	Unipres Corporation Provides Dividend Guidance for the Second Quarter- End and Fiscal Year Ending March 31, 2027	CI
12/05	Unipres Corporation Proposes Dividend for the Year Ended March 31, 2026, Payable on June 26, 2026	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	56,980	-	-
Change	-	29.03%	27.65%	-9.6%	22.88%	-1.77%	-	-
Enterprise Value (EV) ¹	90,716	75,525	68,511	54,692	52,499	44,740	42,208	39,065
Change	-	-16.75%	-9.29%	-20.17%	-4.01%	-14.78%	-5.66%	-7.45%
P/E	-3.99x	16.5x	9.93x	-2.26x	-6.94x	9.9x	9.01x	8.63x
PBR	0.26x	0.31x	0.34x	0.35x	0.44x	0.42x	0.4x	0.39x
PEG	-	-0x	0x	0x	0.1x	-0x	0.91x	1.98x
Capitalization / Revenue	0.12x	0.13x	0.16x	0.14x	0.18x	0.18x	0.18x	0.18x
EV / Revenue	0.36x	0.25x	0.2x	0.17x	0.16x	0.14x	0.13x	0.12x
EV / EBITDA	7.19x	2.76x	1.89x	1.51x	1.7x	1.57x	1.58x	1.4x
EV / EBIT	-11.9x	20.2x	6.27x	4.48x	3.86x	3.65x	3.28x	2.92x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	20	35	60	60	67.5	70	72.5
Rate of return	1.42%	2.17%	2.99%	5.63%	4.61%	5.28%	5.48%	5.67%
EPS ²	-176.9	55.77	118.1	-472.6	-187.5	129.1	141.9	148.1
Distribution rate	-5.65%	35.9%	29.6%	-12.7%	-32%	52.3%	49.3%	49%
Net sales ¹	254,450	304,442	335,079	330,045	321,943	318,650	319,550	321,050
EBITDA ¹	12,611	27,369	36,156	36,171	30,824	28,450	26,650	27,900
EBIT ¹	-7,593	3,738	10,927	12,198	13,603	12,250	12,850	13,400
Net income ¹	-7,955	2,483	5,256	-21,053	-8,342	5,750	6,320	6,595
Net Debt ¹	59,011	34,616	16,288	7,485	-5,507	-12,240	-14,772	-17,915
Reference price ²	705.00	920.00	1,172.00	1,066.00	1,301.00	1,278.00	1,278.00	1,278.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNIPRES CORPORATION	9.9x	0.14x	1.57x	5.28%	352M
MINTH GROUP LIMITED	9.32x	1.12x	6.1x	3.75%	4.3B
STANLEY ELECTRIC CO., LTD.	12.06x	0.48x	2.95x	3.29%	2.74B
ASAHI INDIA GLASS LIMITED	62.17x	-	-	0.34%	2.34B
OPMOBILITY SE	9.03x	0.32x	3.25x	4.26%	2.24B
MARCOPOLO S.A.	5.58x	0.89x	4.88x	7.85%	1.33B
SAF-HOLLAND SE	12.76x	0.73x	5.66x	4.03%	1.04B
Average	17.26x	0.61x	4.07x	4.11%	2.05B
Weighted average by Cap.	18.33x	0.74x	4.54x	3.62%