Valuation UACJ Corporation

Stocks

Delayed Japan Exchange 22:30:00 2026-09-17 EDT			5-day change	1st Jan Change
2,251.00 ^JPY	+1.17%		+4.02%	+6.03%

08-27	UACJ Corporation, Q1 2027 Earnings Call, Aug 06, 2026
08-06	Uacj Corporation Provides Dividend Guidance for Fiscal Year Ending March 31, 2027	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	402,879	-	-
Change	-	12.75%	67.17%	1.64%	93.5%	-3.55%	-	-
Enterprise Value (EV) ¹	437,811	468,934	482,877	539,108	748,000	830,899	784,691	768,150
Change	-	7.11%	2.97%	11.64%	38.75%	11.08%	-5.56%	-2.11%
P/E	3.52x	27x	15.3x	8.14x	10.7x	9.3x	9.59x	10.1x
PBR	0.49x	0.51x	0.77x	0.74x	1.2x	1.06x	1x	0.95x
PEG	-	-0.3x	0x	0x	0.2x	0.8x	-3.18x	-1.83x
Capitalization / Revenue	0.14x	0.13x	0.24x	0.22x	0.35x	0.29x	0.29x	0.29x
EV / Revenue	0.56x	0.49x	0.54x	0.54x	0.63x	0.61x	0.57x	0.55x
EV / EBITDA	4.86x	8.6x	6.05x	5.64x	6.4x	6.48x	6.18x	6.74x
EV / EBIT	7.36x	27.3x	15.4x	9.4x	9.73x	9.49x	9.97x	9.5x
EV / FCF	-33.1x	18.3x	8.23x	-19.4x	166x	-36.4x	20.5x	20.4x
FCF Yield	-3.02%	5.47%	12.2%	-5.15%	0.6%	-2.75%	4.87%	4.89%
Dividend per Share ²	21.25	21.25	22.5	37.5	55	62.67	64	65.6
Rate of return	3.64%	3.23%	2.04%	3.14%	2.38%	2.82%	2.88%	2.95%
EPS ²	166.2	24.38	71.84	146.5	214.8	239.3	232.1	219.3
Distribution rate	12.8%	87.1%	31.3%	25.6%	25.6%	26.2%	27.6%	29.9%
Net sales ¹	782,911	962,885	892,781	998,781	1,181,716	1,367,413	1,378,554	1,387,831
EBITDA ¹	90,105	54,503	79,800	95,508	116,946	128,279	126,990	113,965
EBIT ¹	59,520	17,207	31,378	57,361	76,863	87,550	78,683	80,833
Net income ¹	32,054	4,703	13,858	27,979	38,882	44,275	38,201	39,698
Net Debt ¹	325,113	341,870	270,468	323,224	330,273	428,020	381,812	365,271
Reference price ²	584.25	658.75	1,101.25	1,192.50	2,307.00	2,225.00	2,225.00	2,225.00
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.($)
UACJ CORPORATION	9.33x	0.61x	6.49x	2.81%	2.61B
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	7.31x	1.2x	4.42x	-	34.13B
GUANGDONG HEC TECHNOLOGY HOLDING CO., LTD	58.65x	-	-	-	14.21B
NANTONG HAIXING ELECTRONICS CO., LTD.	69.44x	-	-	-	3.31B
HENAN MINGTAI AL.INDUSTRIAL CO.,LTD.	8.53x	-	-	-	3.1B
JIANGSU DINGSHENG NEW MATERIALS JOINT-STOCK CO.,LTD	17.06x	0.55x	8.05x	1.59%	2.57B
SHANGHAI HUAFON ALUMINIUM CORPORATION	10.66x	-	-	2.31%	2.25B
ANHUI XINBO ALUMINUM CO., LTD.	2.21x	-	-	-	368M
Average	22.90x	0.79x	6.32x	2.24%	7.82B
Weighted average by Cap.	22.89x	1.12x	4.79x	2.23%