Valuation UEKI Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-09-17 EDT			5-day change	1st Jan Change
2,742.00 ^JPY	+0.11%		+1.33%	+0.92%

23-03-13	Tranche Update on UEKI Corporation's Equity Buyback Plan announced on October 11, 2022.	CI
23-03-09	UEKI Corporation's Equity Buyback announced on October 11, 2022, has closed with 150,000 shares, representing 2.27% for ¥196.37 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	10,278	9,735	8,687	10,754	11,572	18,451
Change	-	-5.29%	-10.76%	23.8%	7.6%	59.45%
Enterprise Value (EV) ¹	7,255	6,108	5,589	9,138	8,834	21,566
Change	-	-15.81%	-8.49%	63.51%	-3.34%	144.14%
P/E	6.05x	6.76x	6.54x	5.72x	5.98x	7.66x
PBR	0.45x	0.4x	0.35x	0.39x	0.4x	0.58x
PEG	-	-0.4x	-1.12x	0.1x	2.2x	0.3x
Capitalization / Revenue	0.21x	0.2x	0.18x	0.19x	0.23x	0.29x
EV / Revenue	0.15x	0.13x	0.11x	0.16x	0.17x	0.34x
EV / EBITDA	2.3x	2.06x	2.05x	2.77x	2.51x	4.81x
EV / EBIT	2.85x	2.66x	2.74x	3.52x	3.1x	5.79x
EV / FCF	-14.8x	7.55x	26.6x	-6.85x	5.52x	-3.79x
FCF Yield	-6.78%	13.2%	3.77%	-14.6%	18.1%	-26.4%
Dividend per Share ²	90	55	55	70	90	120
Rate of return	5.8%	3.74%	4.1%	4.23%	5.06%	4.28%
EPS ²	256.9	217.6	204.9	289.1	297	366.4
Distribution rate	35%	25.3%	26.8%	24.2%	30.3%	32.8%
Net sales ¹	48,847	47,678	48,936	55,910	50,703	63,290
EBITDA ¹	3,155	2,971	2,729	3,295	3,514	4,482
EBIT ¹	2,545	2,293	2,042	2,596	2,854	3,722
Net income ¹	1,700	1,440	1,350	1,877	1,934	2,407
Net Debt ¹	-3,023	-3,627	-3,098	-1,616	-2,738	3,115
Reference price ²	1,553.00	1,471.00	1,340.00	1,655.00	1,777.00	2,806.00
Nbr of stocks (in thousands)	6,618	6,618	6,483	6,498	6,512	6,576
Announcement Date	6/25/21	6/28/22	6/28/23	6/28/24	6/25/25	6/24/26

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.($)
UEKI CORPORATION	-	-	-	-	116M
QUANTA SERVICES, INC.	53.54x	2.47x	23.6x	0.07%	93.1B
VINCI	12.33x	1.06x	5.78x	4.74%	71.62B
COMFORT SYSTEMS USA, INC.	32.68x	4.1x	22.26x	0.21%	55.77B
LARSEN & TOUBRO LIMITED	25.67x	1.98x	19.49x	1.19%	54.77B
FERROVIAL N.V.	50.29x	4x	25.44x	1.88%	39.87B
HOCHTIEF AG	26.58x	0.67x	10.99x	2.32%	33.67B
EMCOR GROUP, INC.	22.58x	1.54x	14.19x	0.2%	32.62B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.73x	0.43x	6.87x	2.76%	29.85B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.89x	0.31x	5.77x	6%	26.12B
Average	27.81x	1.84x	14.93x	2.15%	43.75B
Weighted average by Cap.	30.88x	2.05x	16.29x	1.88%