Company Valuation: Union Construction and Investment

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 19.2 19.2 14.72 14.72 11.84 15.04
Change - 0% -23.33% 0% -19.57% 27.03%
Enterprise Value (EV) 1 19.58 19.26 19.33 18.85 14.67 16.6
Change - -1.66% 0.37% -2.45% -22.21% 13.17%
P/E 16x 16.4x 5.23x 14.5x 59.1x -93.1x
PBR 0.47x 0.47x 0.34x 0.34x 0.27x 0.36x
PEG - -6.5x 0x -0.2x -0.7x 1x
Capitalization / Revenue 11.5x 7.75x 9.71x 8.1x 8.51x 16.7x
EV / Revenue 11.7x 7.77x 12.7x 10.4x 10.5x 18.4x
EV / EBITDA 89x 14.8x 49.2x 40.9x 53.3x -112x
EV / EBIT 135x 15.4x 53.3x 45.5x 64.1x -85.7x
EV / FCF 178x -98.4x -4.2x 17.3x -10.2x -3.13x
FCF Yield 0.56% -1.02% -23.8% 5.8% -9.85% -31.9%
Dividend per Share 2 0.025 - 0.03 - - -
Rate of return 4.17% - 6.52% - - -
EPS 2 0.0376 0.0367 0.0879 0.0316 0.006258 -0.005046
Distribution rate 66.5% - 34.1% - - -
Net sales 1 1.675 2.479 1.516 1.818 1.391 0.9006
EBITDA 1 0.2201 1.297 0.3928 0.4613 0.2751 -0.1478
EBIT 1 0.1448 1.249 0.3625 0.4141 0.2288 -0.1937
Net income 1 1.203 1.173 2.812 1.012 0.2003 -0.1615
Net Debt 1 0.3801 0.0554 4.608 4.135 2.827 1.558
Reference price 2 0.6000 0.6000 0.4600 0.4600 0.3700 0.4700
Nbr of stocks (in thousands) 32,000 32,000 32,000 32,000 32,000 32,000
Announcement Date 4/11/21 4/1/22 2/23/23 4/30/24 3/24/25 3/31/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.56M
10.77x0.69x7.76x3.64% 4.65B
11.73x1.24x9.11x9.27% 1.45B
7.29x1.67x7.13x3.55% 824M
5.62x1.82x7.11x8.02% 650M
Average 8.85x 1.36x 7.78x 6.12% 1.52B
Weighted average by Cap. 10.13x 1.00x 7.89x 5.08%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. UCI Stock
  4. Valuation Union Construction and Investment