Valuation UEKI Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-21 EDT			5-day change	1st Jan Change
2,679.00 ^JPY	-2.26%		-0.67%	-1.40%

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UEKI CORPORATION	-	-	-	-	111M
QUANTA SERVICES, INC.	55.8x	2.55x	24.36x	0.07%	96.12B
VINCI	13.13x	1.11x	6.08x	4.46%	77.18B
LARSEN & TOUBRO LIMITED	27.37x	2.09x	20.54x	1.1%	58.78B
COMFORT SYSTEMS USA, INC.	34.09x	4.29x	23.27x	0.2%	58.17B
FERROVIAL N.V.	55.42x	4.42x	28.13x	1.57%	45.26B
HOCHTIEF AG	29.72x	0.73x	12.12x	2.08%	37.56B
EMCOR GROUP, INC.	23.71x	1.62x	14.94x	0.19%	34.26B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.52x	0.5x	7.92x	2.41%	33.97B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.47x	0.3x	5.97x	6.3%	26.98B
Average	29.80x	1.96x	15.93x	2.04%	46.84B
Weighted average by Cap.	32.80x	2.16x	17.17x	1.78%