Valuation UACJ Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
2,038.00 ^JPY	+4.25%		-1.78%	-4.00%

10-07	Jefferies Upgrades UACJ to Buy From Hold, Adjusts Price Target to 3,000 Yen From 2,700 Yen	MT
09-24	UACJ Says Furukawa Electric Share Sale to Boost Liquidity, Has No Impact on Operations	MT

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	369,019	-	-
Change	-	12.75%	67.17%	1.64%	93.5%	-11.66%	-	-
Enterprise Value (EV) ¹	437,811	468,934	482,877	539,108	748,000	745,904	749,921	733,488
Change	-	7.11%	2.97%	11.64%	38.75%	-0.28%	0.54%	-2.19%
P/E	3.52x	27x	15.3x	8.14x	10.7x	7.84x	8.54x	8.68x
PBR	0.49x	0.51x	0.77x	0.74x	1.2x	0.96x	0.89x	0.84x
PEG	-	-0.3x	0x	0x	0.2x	0.4x	-1.04x	-5.55x
Capitalization / Revenue	0.14x	0.13x	0.24x	0.22x	0.35x	0.27x	0.26x	0.26x
EV / Revenue	0.56x	0.49x	0.54x	0.54x	0.63x	0.54x	0.54x	0.52x
EV / EBITDA	4.86x	8.6x	6.05x	5.64x	6.4x	5.31x	5.56x	5.38x
EV / EBIT	7.36x	27.3x	15.4x	9.4x	9.73x	7.33x	8.62x	8.52x
EV / FCF	-33.1x	18.3x	8.23x	-19.4x	166x	-44.7x	15.7x	20.3x
FCF Yield	-3.02%	5.47%	12.2%	-5.15%	0.6%	-2.24%	6.37%	4.91%
Dividend per Share ²	21.25	21.25	22.5	37.5	55	71.75	70.8	71.4
Rate of return	3.64%	3.23%	2.04%	3.14%	2.38%	3.52%	3.47%	3.5%
EPS ²	166.2	24.38	71.84	146.5	214.8	260	238.6	234.9
Distribution rate	12.8%	87.1%	31.3%	25.6%	25.6%	27.6%	29.7%	30.4%
Net sales ¹	782,911	962,885	892,781	998,781	1,181,716	1,381,236	1,400,770	1,421,947
EBITDA ¹	90,105	54,503	79,800	95,508	116,946	140,437	134,790	136,306
EBIT ¹	59,520	17,207	31,378	57,361	76,863	101,692	86,983	86,083
Net income ¹	32,054	4,703	13,858	27,979	38,882	49,282	43,209	42,533
Net Debt ¹	325,113	341,870	270,468	323,224	330,273	376,885	380,902	364,469
Reference price ²	584.25	658.75	1,101.25	1,192.50	2,307.00	2,038.00	2,038.00	2,038.00
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.($)
UACJ CORPORATION	7.84x	0.54x	5.31x	3.52%	2.34B
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	5.8x	0.94x	3.47x	-	27.58B
CHINA HONGQIAO GROUP LIMITED	4.89x	0.89x	2.71x	13.45%	24.57B
HINDALCO INDUSTRIES LIMITED	8.01x	0.84x	6.02x	0.64%	21.28B
ALUMINUM CORPORATION OF CHINA LIMITED	5.14x	0.59x	2.41x	6.97%	20.99B
NORSK HYDRO ASA	8.29x	0.73x	4.33x	6.35%	16B
PRESS METAL ALUMINIUM HOLDINGS	19.81x	3.16x	12.43x	1.63%	13.11B
YUNNAN ALUMINIUM CO., LTD.	6.65x	1.09x	3.97x	4.83%	13.07B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	8.3x	-	-	6.02%	12.88B
Average	8.30x	1.10x	5.08x	5.43%	16.87B
Weighted average by Cap.	7.66x	1.06x	4.59x	6.14%