Valuation UACJ Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 12:49:17 2026-07-21 EDT			5-day change	1st Jan Change
12.25 ^USD	-20.66%		-20.66%	+1,749.06%

07-03	Jefferies Adjusts UACJ's Price Target to 2,700 Yen From 2,500 Yen, Keeps at Hold	MT
05-28	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	437,101	-	-
Change	-	12.75%	67.17%	1.64%	93.5%	4.64%	-	-
Enterprise Value (EV) ¹	437,811	468,934	482,877	539,108	748,000	801,903	798,776	780,549
Change	-	7.11%	2.97%	11.64%	38.75%	7.21%	-0.39%	-2.28%
P/E	3.52x	27x	15.3x	8.14x	10.7x	10.3x	10.8x	11.4x
PBR	0.49x	0.51x	0.77x	0.74x	1.2x	1.15x	1.09x	1.03x
PEG	-	-0.3x	0x	0x	0.2x	1.15x	-2.56x	-2.18x
Capitalization / Revenue	0.14x	0.13x	0.24x	0.22x	0.35x	0.33x	0.32x	0.32x
EV / Revenue	0.56x	0.49x	0.54x	0.54x	0.63x	0.6x	0.59x	0.57x
EV / EBITDA	4.86x	8.6x	6.05x	5.64x	6.4x	6.42x	6.4x	6.8x
EV / EBIT	7.36x	27.3x	15.4x	9.4x	9.73x	9.62x	10x	10.1x
EV / FCF	-33.1x	18.3x	8.23x	-19.4x	166x	-94.3x	22.8x	21.8x
FCF Yield	-3.02%	5.47%	12.2%	-5.15%	0.6%	-1.06%	4.38%	4.58%
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%	2.61%	2.62%	2.69%
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	2,414.00	2,414.00	2,414.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GUANGDONG HEC TECHNOLOGY HOLDING CO., LTD	55.85x	-	-	-	13.4B
HENAN MINGTAI AL.INDUSTRIAL CO.,LTD.	8.42x	-	-	-	3.03B
JIANGSU DINGSHENG NEW MATERIALS JOINT-STOCK CO.,LTD	23.44x	0.64x	10.67x	0.95%	2.88B
NANTONG HAIXING ELECTRONICS CO., LTD.	45.59x	-	-	-	2.43B
SHANGHAI HUAFON ALUMINIUM CORPORATION	9.74x	-	-	2.58%	2.22B
ANHUI XINBO ALUMINUM CO., LTD.	2.09x	-	-	-	344M
Average	24.19x	0.64x	10.67x	1.77%	4.05B
Weighted average by Cap.	40.10x	0.64x	10.67x	1.66%