|
Market Closed -
OTC Markets
12:48:29 2025-07-17 EDT
|
5-day change | 1st Jan Change | ||
| 15.28 USD | -1.70% |
|
-.--% | - |
| 08-17 | UBE Corporation Provides Second Quarter-End and Year-End Dividend Guidance of the Fiscal Year Ending March 31, 2027 | CI |
| 08-05 | Mitsubishi UBE Cement Mulls Tokyo Listing by December | MT |
Company Valuation: UBE Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 193,256 | 199,381 | 264,658 | 211,145 | 236,150 | 344,086 | - | - |
| Change | - | 3.17% | 32.74% | -20.22% | 11.84% | 45.71% | - | - |
| Enterprise Value (EV) 1 | 355,576 | 386,349 | 441,731 | 425,712 | 538,488 | 697,936 | 701,686 | 654,936 |
| Change | - | 8.65% | 14.33% | -3.63% | 26.49% | 29.61% | 0.54% | -6.66% |
| P/E | 8.01x | -28.4x | 9.13x | -43.8x | 9.89x | 14.4x | 12x | 10.9x |
| PBR | 0.52x | 0.55x | 0.65x | 0.53x | 0.54x | 0.77x | 0.74x | 0.72x |
| PEG | - | 0x | -0x | 0x | -0x | 69.85x | 0.6x | 1.1x |
| Capitalization / Revenue | 0.29x | 0.4x | 0.57x | 0.43x | 0.51x | 0.71x | 0.72x | 0.75x |
| EV / Revenue | 0.54x | 0.78x | 0.94x | 0.87x | 1.16x | 1.44x | 1.47x | 1.43x |
| EV / EBITDA | 4.41x | 9.26x | 9.01x | 9.42x | 11.6x | 11.8x | 9.99x | 8.87x |
| EV / EBIT | 8.07x | 23.7x | 19.7x | 23.6x | 28.4x | 34.3x | 26x | 23.7x |
| EV / FCF | -33.3x | -49x | 22.5x | -17.2x | -6.71x | -17.5x | 54.6x | 10.2x |
| FCF Yield | -3% | -2.04% | 4.45% | -5.83% | -14.9% | -5.71% | 1.83% | 9.82% |
| Dividend per Share 2 | 95 | 95 | 105 | 110 | 110 | 160 | 166.7 | 173.3 |
| Rate of return | 4.76% | 4.62% | 3.85% | 5.06% | 4.52% | 4.52% | 4.71% | 4.89% |
| EPS 2 | 249.3 | -72.25 | 298.6 | -49.6 | 245.8 | 246.3 | 295 | 325 |
| Distribution rate | 38.1% | -131% | 35.2% | -222% | 44.8% | 65% | 56.5% | 53.3% |
| Net sales 1 | 655,265 | 494,738 | 468,237 | 486,802 | 462,343 | 485,433 | 478,933 | 458,233 |
| EBITDA 1 | 80,544 | 41,700 | 49,028 | 45,216 | 46,400 | 59,350 | 70,250 | 73,850 |
| EBIT 1 | 44,038 | 16,290 | 22,456 | 18,045 | 18,941 | 20,333 | 27,000 | 27,633 |
| Net income 1 | 24,500 | -7,006 | 28,981 | -4,816 | 23,872 | 23,933 | 28,667 | 31,567 |
| Net Debt 1 | 162,320 | 186,968 | 177,073 | 214,567 | 302,338 | 353,850 | 357,600 | 310,850 |
| Reference price 2 | 1,997.00 | 2,055.00 | 2,726.50 | 2,174.50 | 2,431.00 | 3,542.00 | 3,542.00 | 3,542.00 |
| Nbr of stocks (in thousands) | 96,773 | 97,022 | 97,069 | 97,101 | 97,141 | 97,145 | - | - |
| Announcement Date | 5/12/22 | 5/12/23 | 5/13/24 | 5/12/25 | 5/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.76x | 3.53x | 9.97x | 2.01% | 70.11B | |
| 13.1x | 0.93x | 7.75x | 4.41% | 51.92B | |
| 58.84x | 9.45x | 40.23x | 0.93% | 17.63B | |
| 13.24x | 0.87x | 6.17x | 2.76% | 13.81B | |
| 15.72x | 0.72x | 7.77x | 3.12% | 10.23B | |
| 13.1x | 0.73x | 4.99x | 2.82% | 9.69B | |
| 37.25x | 1.7x | 8.98x | 2.06% | 9.45B | |
| 31.96x | 4.36x | 18.68x | 0.36% | 7.98B | |
| 5.27x | 0.68x | 3.2x | -.--% | 7.34B | |
| Average | 23.14x | 2.55x | 11.97x | 2.05% | 22.02B | |
| Weighted average by Cap. | 21.29x | 2.75x | 11.51x | 2.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4208 Stock
- UBEOF Stock
- Valuation UBE Corporation
Select your edition
All financial news and data tailored to specific country editions
