Valuation UACJ Corporation

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-08-04 EDT			5-day change	1st Jan Change
2,353.00 ^JPY	+1.82%		+3.38%	+10.83%

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	418,451	-	-
Change	-	12.75%	67.17%	1.64%	93.5%	0.17%	-	-
Enterprise Value (EV) ¹	437,811	468,934	482,877	539,108	748,000	783,253	780,126	761,899
Change	-	7.11%	2.97%	11.64%	38.75%	4.71%	-0.4%	-2.34%
P/E	3.52x	27x	15.3x	8.14x	10.7x	9.88x	10.3x	10.9x
PBR	0.49x	0.51x	0.77x	0.74x	1.2x	1.11x	1.04x	0.98x
PEG	-	-0.3x	0x	0x	0.2x	1.1x	-2.44x	-2.08x
Capitalization / Revenue	0.14x	0.13x	0.24x	0.22x	0.35x	0.31x	0.31x	0.31x
EV / Revenue	0.56x	0.49x	0.54x	0.54x	0.63x	0.58x	0.58x	0.56x
EV / EBITDA	4.86x	8.6x	6.05x	5.64x	6.4x	6.27x	6.25x	6.64x
EV / EBIT	7.36x	27.3x	15.4x	9.4x	9.73x	9.4x	9.8x	9.82x
EV / FCF	-33.1x	18.3x	8.23x	-19.4x	166x	-92.1x	22.3x	21.3x
FCF Yield	-3.02%	5.47%	12.2%	-5.15%	0.6%	-1.09%	4.49%	4.69%
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%	2.73%	2.73%	2.81%
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	2,311.00	2,311.00	2,311.00
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	9.88x	0.58x	6.27x	2.73%	2.67B
GUANGDONG HEC TECHNOLOGY HOLDING CO., LTD	54.13x	-	-	-	13.02B
HENAN MINGTAI AL.INDUSTRIAL CO.,LTD.	8.56x	-	-	-	3.09B
JIANGSU DINGSHENG NEW MATERIALS JOINT-STOCK CO.,LTD	24.57x	0.68x	10.95x	0.93%	2.96B
NANTONG HAIXING ELECTRONICS CO., LTD.	43.92x	-	-	-	2.3B
SHANGHAI HUAFON ALUMINIUM CORPORATION	10.19x	-	-	2.47%	2.33B
ANHUI XINBO ALUMINUM CO., LTD.	2.31x	-	-	-	382M
Average	21.94x	0.63x	8.61x	2.04%	3.82B
Weighted average by Cap.	35.73x	0.64x	8.73x	1.98%