Valuation ULVAC, Inc.

Stocks

Delayed Japan Exchange Other stock markets 23:31:23 2026-07-20 EDT			5-day change	1st Jan Change
9,599.00 ^JPY	+1.05%		-3.02%	+35.30%

07-16	ULVAC Absorbs China Unit's Investment in Flat Panel Display JV with Konfoong Materials	MT
06-24	Ulvac Approves Unit Demerger for Planned Flat Panel Display Business Integration in China	MT

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	467,102	-	-
Change	-	-17.95%	31.86%	72.6%	-49.54%	78.77%	-	-
Enterprise Value (EV) ¹	228,297	152,259	247,519	472,189	201,930	416,025	402,091	380,023
Change	-	-33.31%	62.56%	90.77%	-57.24%	106.02%	-3.35%	-5.49%
P/E	18.7x	11.3x	21.2x	25.6x	15.7x	23.5x	18.8x	16.6x
PBR	1.71x	1.2x	1.51x	2.35x	1.17x	1.98x	1.84x	1.73x
PEG	-	0.3x	-0.7x	0.6x	-0.9x	1.2x	0.8x	1.3x
Capitalization / Revenue	1.52x	0.94x	1.32x	1.98x	1.04x	1.77x	1.67x	1.62x
EV / Revenue	1.25x	0.63x	1.09x	1.81x	0.8x	1.58x	1.44x	1.32x
EV / EBITDA	8.92x	3.94x	8.78x	12.1x	5.41x	11.8x	8.06x	6.87x
EV / EBIT	13.3x	5.07x	12.4x	15.9x	7.61x	21.3x	11.7x	9.38x
EV / FCF	12.3x	5.75x	-16.9x	-200x	10.6x	117x	15.7x	18.6x
FCF Yield	8.15%	17.4%	-5.92%	-0.5%	9.46%	0.86%	6.35%	5.38%
Dividend per Share ²	95	124	109	144	164	154.5	186.2	214
Rate of return	1.69%	2.68%	1.79%	1.37%	3.09%	1.63%	1.96%	2.25%
EPS ²	301.1	410.4	287.7	410.7	338.7	404.2	505.2	570.8
Distribution rate	31.5%	30.2%	37.9%	35.1%	48.4%	38.2%	36.9%	37.5%
Net sales ¹	183,011	241,260	227,528	261,115	251,184	264,009	279,894	287,600
EBITDA ¹	25,583	38,648	28,191	38,952	37,328	35,373	49,876	55,325
EBIT ¹	17,197	30,061	19,946	29,771	26,523	19,557	34,426	40,500
Net income ¹	14,830	20,211	14,169	20,233	16,687	19,386	24,875	28,089
Net Debt ¹	-49,011	-75,271	-52,506	-45,643	-59,352	-51,077	-65,011	-87,079
Reference price ²	5,630.00	4,620.00	6,092.00	10,510.00	5,306.00	9,499.00	9,499.00	9,499.00
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	-	-	-

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.	23.5x	1.58x	11.76x	1.63%	2.88B
ASML HOLDING N.V.	40.25x	13.42x	31.49x	0.59%	676B
LAM RESEARCH CORPORATION	55.82x	16.84x	45.05x	0.33%	392B
TOKYO ELECTRON LIMITED	40.74x	8.97x	28.09x	1.22%	182B
ASE TECHNOLOGY HOLDING CO., LTD.	35.92x	3.73x	16.96x	1.45%	83.15B
LASERTEC CORPORATION	49.65x	15.9x	33.02x	0.77%	23.12B
ENTEGRIS, INC.	53.73x	6.98x	24.69x	0.29%	21.16B
SCREEN HOLDINGS CO., LTD.	26.61x	4.01x	16.87x	1.14%	19.23B
AMKOR TECHNOLOGY, INC.	30.11x	2.21x	12.07x	0.54%	15.6B
ONTO INNOVATION INC.	53.88x	9.77x	31.1x	-	13.92B
Average	41.02x	8.34x	25.11x	0.88%	142.87B
Weighted average by Cap.	44.49x	12.86x	33.40x	0.66%