Valuation UACJ Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 12:03:17 2026-06-25 EDT			5-day change	1st Jan Change
15.44 ^USD	-.--%		-.--%	+2,230.57%

05-28	UACJ Corporation - Analyst/Investor Day
05-14	UACJ Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

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	458,105	-	-
Change	-	12.75%	67.17%	1.64%	93.5%	9.67%	-	-
Enterprise Value (EV) ¹	437,811	468,934	482,877	539,108	748,000	798,105	769,994	757,905
Change	-	7.11%	2.97%	11.64%	38.75%	6.7%	-3.52%	-1.57%
P/E	3.52x	27x	15.3x	8.14x	10.7x	11.3x	12.3x	13.6x
PBR	0.49x	0.51x	0.77x	0.74x	1.2x	1.27x	1.2x	1.13x
PEG	-	-0.3x	0x	0x	0.2x	2.39x	-1.46x	-1.39x
Capitalization / Revenue	0.14x	0.13x	0.24x	0.22x	0.35x	0.34x	0.34x	0.34x
EV / Revenue	0.56x	0.49x	0.54x	0.54x	0.63x	0.59x	0.57x	0.56x
EV / EBITDA	4.86x	8.6x	6.05x	5.64x	6.4x	6.46x	6.59x	6.59x
EV / EBIT	7.36x	27.3x	15.4x	9.4x	9.73x	9.91x	10.5x	10.7x
EV / FCF	-33.1x	18.3x	8.23x	-19.4x	166x	-93.9x	22x	21.2x
FCF Yield	-3.02%	5.47%	12.2%	-5.15%	0.6%	-1.07%	4.55%	4.72%
Dividend per Share ²	21.25	21.25	22.5	37.5	55	53.33	58.4	58
Rate of return	3.64%	3.23%	2.04%	3.14%	2.38%	2.11%	2.31%	2.29%
EPS ²	166.2	24.38	71.84	146.5	214.8	224.9	206	185.9
Distribution rate	12.8%	87.1%	31.3%	25.6%	25.6%	23.7%	28.4%	31.2%
Net sales ¹	782,911	962,885	892,781	998,781	1,181,716	1,357,611	1,361,332	1,356,467
EBITDA ¹	90,105	54,503	79,800	95,508	116,946	123,487	116,762	114,967
EBIT ¹	59,520	17,207	31,378	57,361	76,863	80,520	73,625	70,867
Net income ¹	32,054	4,703	13,858	27,979	38,882	41,075	37,306	33,633
Net Debt ¹	325,113	341,870	270,468	323,224	330,273	340,000	311,888	299,800
Reference price ²	584.25	658.75	1,101.25	1,192.50	2,307.00	2,530.00	2,530.00	2,530.00
Nbr of stocks (in thousands)	192,893	192,887	192,880	181,035	181,069	181,069	-	-
Announcement Date	5/12/22	5/11/23	5/13/24	5/13/25	5/14/26	-	-	-

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	67.52x	-	-	-	16.15B
NANTONG HAIXING ELECTRONICS CO., LTD.	72.22x	-	-	-	3.84B
JIANGSU DINGSHENG NEW MATERIALS JOINT-STOCK CO.,LTD	28x	0.76x	12.73x	0.79%	3.43B
HENAN MINGTAI AL.INDUSTRIAL CO.,LTD.	8.38x	-	-	-	2.88B
SHANGHAI HUAFON ALUMINIUM CORPORATION	8.92x	-	-	2.82%	2.03B
ANHUI XINBO ALUMINUM CO., LTD.	2.39x	-	-	-	392M
Average	31.24x	0.76x	12.73x	1.81%	4.79B
Weighted average by Cap.	52.48x	0.76x	12.73x	1.55%