Valuation UPR Corporation

Stocks

Market Closed - Japan Exchange 04:30:00 25/09/26 pm AEST			5-day change	1st Jan Change
943.00 ^JPY	-0.11%		-0.32%	+12.40%

18/05	Raku-P Co., Ltd. entered into Business Transfer Agreement to acquire Vehicle Solutions Business of UPR Corporation.	CI
09/05/24	Uniphar Logs Organic Gross Profit Growth in FY23, Affirms FY24 Guidance	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,690	10,172	18,996	9,421	6,059	7,223	-	-
Change	-	-39.06%	86.75%	-50.4%	-35.69%	19.22%	-	-
Enterprise Value (EV)	22,611	14,968	24,090	14,593	11,982	7,223	7,223	7,223
Change	-	-33.8%	60.94%	-39.42%	-17.9%	-39.72%	0%	0%
P/E	29.7x	14.9x	25.5x	15.8x	18x	9.63x	9.63x	8.03x
PBR	2.32x	1.31x	2.25x	1.06x	0.66x	-	-	-
PEG	-	0.7x	2.76x	-0.8x	-0.4x	0x	-	0.4x
Capitalization / Revenue	1.29x	0.76x	1.28x	0.61x	0.39x	0.47x	0.47x	0.45x
EV / Revenue	0x	0x	0x	0x	0x	0.47x	0.47x	0.45x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.03x	9.03x	6.95x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	13	13	14	15	25	37	38	40
Rate of return	0.6%	0.98%	0.56%	1.22%	3.16%	3.92%	4.03%	4.24%
EPS ²	73.31	88.9	97.11	77.99	43.89	97.9	97.9	117.5
Distribution rate	17.7%	14.6%	14.4%	19.2%	57%	37.8%	38.8%	34%
Net sales ¹	12,927	13,329	14,833	15,463	15,354	15,500	15,500	16,100
EBITDA	3,089	3,156	3,452	3,417	3,422	-	-	-
EBIT ¹	530	532	830	578	277	800	800	1,040
Net income ¹	561	680	743	597	336	750	750	900
Net Debt	5,921	4,796	5,094	5,172	5,923	-	-	-
Reference price ²	2,179.00	1,328.00	2,480.00	1,230.00	791.00	943.00	943.00	943.00
Nbr of stocks (in thousands)	7,660	7,660	7,660	7,659	7,659	7,659	-	-
Announcement Date	15/10/21	14/10/22	13/10/23	15/10/24	15/10/25	-	-	-

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.($)
UPR CORPORATION	9.63x	-	-	3.92%	45.9M
AERCAP HOLDINGS N.V.	8.83x	7.36x	8.49x	1.08%	23.04B
TOKYO CENTURY CORPORATION	9.4x	3.2x	28.59x	3.55%	8.51B
GATX CORPORATION	18.05x	7.56x	12.2x	1.44%	6.49B
BOC AVIATION LIMITED	7.74x	9.04x	9.66x	5.05%	6.28B
WILLSCOT HOLDINGS CORPORATION	17.29x	2.89x	7.26x	1.54%	3.29B
FUYO GENERAL LEASE CO., LTD.	8.97x	-	-	3.6%	2.62B
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	2.97x	-	-	-	2.4B
CSSC (HONG KONG) SHIPPING COMPANY LIMITED	7.21x	8.8x	11.34x	6.32%	1.89B
Average	10.01x	6.47x	12.92x	3.31%	6.06B
Weighted average by Cap.	10.09x	6.64x	12.60x	2.35%