|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,157.00 JPY | -0.72% |
|
+0.89% | +22.79% |
| 05:21am | Mitsubishi UBE Cement Applies for Tokyo Stock Exchange Listing | MT |
| 06-30 | Seven Japanese Firms Secure Certification for India-Sourced Low-Carbon Ammonia Plan | 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 | 306,686 | - | - |
| Change | - | 3.17% | 32.74% | -20.22% | 11.84% | 29.87% | - | - |
| Enterprise Value (EV) 1 | 355,576 | 386,349 | 441,731 | 425,712 | 538,488 | 650,119 | 654,852 | 622,552 |
| Change | - | 8.65% | 14.33% | -3.63% | 26.49% | 20.73% | 0.73% | -4.93% |
| P/E | 8.01x | -28.4x | 9.13x | -43.8x | 9.89x | 12.1x | 10.8x | 9.94x |
| PBR | 0.52x | 0.55x | 0.65x | 0.53x | 0.54x | 0.7x | 0.67x | 0.65x |
| PEG | - | 0x | -0x | 0x | -0x | 2.05x | 0.9x | 1.2x |
| Capitalization / Revenue | 0.29x | 0.4x | 0.57x | 0.43x | 0.51x | 0.65x | 0.66x | 0.71x |
| EV / Revenue | 0.54x | 0.78x | 0.94x | 0.87x | 1.16x | 1.39x | 1.41x | 1.44x |
| EV / EBITDA | 4.41x | 9.26x | 9.01x | 9.42x | 11.6x | 11.1x | 9.29x | 8.51x |
| EV / EBIT | 8.07x | 23.7x | 19.7x | 23.6x | 28.4x | 30.9x | 21.7x | 20.7x |
| EV / FCF | -33.3x | -49x | 22.5x | -17.2x | -6.71x | -27.4x | 47.1x | 12.1x |
| FCF Yield | -3% | -2.04% | 4.45% | -5.83% | -14.9% | -3.65% | 2.12% | 8.25% |
| 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% | 5.07% | 4.37% | 5.03% |
| 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 | 3,157.00 | 3,157.00 | 3,157.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.22x | 1.39x | 11.11x | 5.03% | 1.9B | |
| 22.32x | 4.14x | 11.21x | 1.71% | 80.17B | |
| 16.29x | 0.88x | 7.6x | 4.88% | 46.06B | |
| 67.12x | 10.99x | 46.25x | 0.82% | 17.14B | |
| 17.02x | 1.05x | 7.93x | 2.26% | 14.95B | |
| 14.22x | 0.74x | 5.2x | 2.84% | 9.43B | |
| 15.31x | 0.66x | 7.57x | 3.48% | 8.77B | |
| 36.68x | 4.77x | 21.04x | 0.36% | 8.59B | |
| 54.57x | - | - | 0.55% | 8.55B | |
| 29.18x | 1.45x | 7.79x | 2.5% | 7.53B | |
| Average | 28.49x | 2.90x | 13.97x | 2.44% | 20.31B | |
| Weighted average by Cap. | 25.79x | 3.31x | 13.04x | 2.48% |
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
- Valuation UBE Corporation
Select your edition
All financial news and data tailored to specific country editions
