Valuation UBE Corporation

Stocks

Delayed Japan Exchange Other stock markets 00:20:58 2026-07-01 EDT			5-day change	1st Jan Change
3,146.00 ^JPY	-1.07%		+1.19%	+22.33%

06-30	Seven Japanese Firms Secure Certification for India-Sourced Low-Carbon Ammonia Plan	MT
06-28	UBE to Receive 37 Billion Yen Dividend from Cement Affiliate	MT

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	308,920	-	-
Change	-	3.17%	32.74%	-20.22%	11.84%	30.82%	-	-
Enterprise Value (EV) ¹	355,576	386,349	441,731	425,712	538,488	652,353	657,087	624,787
Change	-	8.65%	14.33%	-3.63%	26.49%	21.15%	0.73%	-4.92%
P/E	8.01x	-28.4x	9.13x	-43.8x	9.89x	12.2x	10.8x	10x
PBR	0.52x	0.55x	0.65x	0.53x	0.54x	0.7x	0.68x	0.66x
PEG	-	0x	-0x	0x	-0x	2.06x	0.9x	1.21x
Capitalization / Revenue	0.29x	0.4x	0.57x	0.43x	0.51x	0.66x	0.67x	0.71x
EV / Revenue	0.54x	0.78x	0.94x	0.87x	1.16x	1.39x	1.42x	1.44x
EV / EBITDA	4.41x	9.26x	9.01x	9.42x	11.6x	11.1x	9.32x	8.54x
EV / EBIT	8.07x	23.7x	19.7x	23.6x	28.4x	31x	21.8x	20.8x
EV / FCF	-33.3x	-49x	22.5x	-17.2x	-6.71x	-27.5x	47.3x	12.2x
FCF Yield	-3%	-2.04%	4.45%	-5.83%	-14.9%	-3.64%	2.12%	8.22%
Dividend per Share ²	95	95	105	110	110	160	138	158.8
Rate of return	4.76%	4.62%	3.85%	5.06%	4.52%	5.03%	4.34%	4.99%
EPS ²	249.3	-72.25	298.6	-49.6	245.8	260.3	293.2	317.5
Distribution rate	38.1%	-131%	35.2%	-222%	44.8%	61.5%	47.1%	50%
Net sales ¹	655,265	494,738	468,237	486,802	462,343	468,775	463,660	432,900
EBITDA ¹	80,544	41,700	49,028	45,216	46,400	58,725	70,475	73,150
EBIT ¹	44,038	16,290	22,456	18,045	18,941	21,067	30,160	30,100
Net income ¹	24,500	-7,006	28,981	-4,816	23,872	25,275	28,480	30,850
Net Debt ¹	162,320	186,968	177,073	214,567	302,338	343,433	348,167	315,867
Reference price ²	1,997.00	2,055.00	2,726.50	2,174.50	2,431.00	3,180.00	3,180.00	3,180.00
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

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.($)
UBE CORPORATION	12.14x	1.39x	11.07x	5.06%	1.9B
SHIN-ETSU CHEMICAL CO., LTD.	22.11x	4.09x	11.1x	1.72%	80.17B
BASF SE	16.45x	0.89x	7.63x	4.87%	46.06B
PIDILITE INDUSTRIES LIMITED	67.41x	11.04x	46.45x	0.82%	17.14B
ASAHI KASEI CORPORATION	17.13x	1.05x	7.98x	2.25%	14.95B
MITSUBISHI CHEMICAL GROUP CORPORATION	35.46x	0.83x	7.38x	2.85%	9.43B
BRENNTAG SE	15.33x	0.66x	7.58x	3.47%	8.77B
SRF LIMITED	35.7x	4.64x	20.5x	0.37%	8.59B
DO-FLUORIDE NEW MATERIALS CO., LTD.	49.6x	-	-	0.6%	8.55B
SYENSQO SA/NV	29.16x	1.45x	7.78x	2.5%	7.53B
Average	30.05x	2.89x	14.16x	2.45%	20.31B
Weighted average by Cap.	26.51x	3.29x	13.10x	2.48%