Valuation ULVAC, Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-21 EDT			5-day change	1st Jan Change
7,594.00 ^JPY	+0.26%		-19.25%	+7.26%

08-17	Stockholm stocks traded lower, Evolution and Hacksaw among the winners	FW
08-14	Ulvac, Inc. Provides Consolidated Earnings Guidance for the Six Months Ending December 31, 2026 and Fiscal Year Ending June 30, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	277,308	227,530	300,025	517,832	261,282	373,426	-	-
Change	-	-17.95%	31.86%	72.6%	-49.54%	42.92%	-	-
Enterprise Value (EV) ¹	228,297	152,259	247,519	472,189	201,930	319,841	302,059	283,548
Change	-	-33.31%	62.56%	90.77%	-57.24%	58.39%	-5.56%	-6.13%
P/E	18.7x	11.3x	21.2x	25.6x	15.7x	29.8x	16.7x	14x
PBR	1.71x	1.2x	1.51x	2.35x	1.17x	2.11x	1.47x	1.38x
PEG	-	0.3x	-0.7x	0.6x	-0.9x	11.64x	1.6x	0.7x
Capitalization / Revenue	1.52x	0.94x	1.32x	1.98x	1.04x	1.89x	1.37x	1.32x
EV / Revenue	1.25x	0.63x	1.09x	1.81x	0.8x	1.22x	1.1x	1x
EV / EBITDA	8.92x	3.94x	8.78x	12.1x	5.41x	8.81x	6.85x	5.52x
EV / EBIT	13.3x	5.07x	12.4x	15.9x	7.61x	16.4x	9.45x	7.51x
EV / FCF	12.3x	5.75x	-16.9x	-200x	10.6x	89.8x	11.8x	13.9x
FCF Yield	8.15%	17.4%	-5.92%	-0.5%	9.46%	2.5%	8.46%	7.21%
Dividend per Share ²	95	124	109	144	164	152	167.6	197.2
Rate of return	1.69%	2.68%	1.79%	1.37%	3.09%	1.47%	2.21%	2.6%
EPS ²	301.1	410.4	287.7	410.7	338.7	347.4	455.6	544.2
Distribution rate	31.5%	30.2%	37.9%	35.1%	48.4%	43.8%	36.8%	36.2%
Net sales ¹	183,011	241,260	227,528	261,115	251,184	269,130	273,361	283,616
EBITDA ¹	25,583	38,648	28,191	38,952	37,328	30,405	44,127	51,374
EBIT ¹	17,197	30,061	19,946	29,771	26,523	19,598	31,952	37,749
Net income ¹	14,830	20,211	14,169	20,233	16,687	17,092	22,417	26,762
Net Debt ¹	-49,011	-75,271	-52,506	-45,643	-59,352	-53,585	-71,367	-89,878
Reference price ²	5,630.00	4,620.00	6,092.00	10,510.00	5,306.00	7,594.00	7,594.00	7,594.00
Nbr of stocks (in thousands)	49,255	49,249	49,249	49,270	49,243	49,174	-	-
Announcement Date	8/10/21	8/9/22	8/8/23	8/13/24	8/13/25	8/14/26	-	-

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.($)
ULVAC, INC.	18.41x	1.21x	8.78x	2.08%	2.35B
ASML HOLDING N.V.	39.35x	13.07x	30.2x	0.6%	675B
LAM RESEARCH CORPORATION	33.03x	11x	27.25x	0.37%	389B
TOKYO ELECTRON LIMITED	32.29x	7.14x	22.2x	1.52%	155B
ASE TECHNOLOGY HOLDING CO., LTD.	31.66x	3.44x	15.81x	1.67%	81.23B
ENTEGRIS, INC.	52.95x	7.01x	24.46x	0.28%	22.1B
LASERTEC CORPORATION	40.64x	13.06x	27.12x	0.93%	19.72B
SCREEN HOLDINGS CO., LTD.	21.01x	3.05x	13.04x	1.45%	15.58B
ONTO INNOVATION INC.	50.11x	9.26x	27.55x	-	14.67B
AMKOR TECHNOLOGY, INC.	19.95x	1.79x	8.82x	0.66%	12.64B
Average	33.94x	7.00x	20.52x	1.06%	138.68B
Weighted average by Cap.	36.27x	10.89x	27.05x	0.72%