Valuation Union Tool Co.

Stocks

Delayed Japan Exchange 00:50:06 2026-09-16 EDT			5-day change	1st Jan Change
12,700.00 ^JPY	-0.63%		-6.41%	+48.89%

08-06	Union Tool Co. Declares Second Quarter-End Dividend for the Fiscal Year Ending December 31, 2026, Payable on September 7, 2026; Revises Year-End Dividend Guidance for the Fiscal Year Ending December 31, 2026	CI
08-06	Union Tool Co. Revises Consolidated Earnings Guidance for the Full Year of Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	68,758	55,800	57,699	86,720	147,353	248,996	-	-
Change	-	-18.85%	3.4%	50.3%	69.92%	68.98%	-	-
Enterprise Value (EV)	51,177	34,829	37,628	68,587	129,245	248,996	248,996	248,996
Change	-	-31.94%	8.04%	82.28%	88.44%	92.65%	0%	0%
P/E	18.1x	11.2x	18.7x	16.4x	24.1x	19.2x	16.3x	14.1x
PBR	1.16x	0.88x	0.86x	1.19x	1.86x	2.74x	2.35x	2.07x
PEG	-	0.4x	-0.5x	0.2x	1.5x	0.2x	0.9x	0.9x
Capitalization / Revenue	2.44x	1.92x	2.28x	2.66x	3.67x	4.22x	3.72x	3.25x
EV / Revenue	0x	0x	0x	0x	0x	4.22x	3.72x	3.25x
EV / EBITDA	0x	0x	0x	0x	0x	12.8x	11x	9.73x
EV / EBIT	0x	0x	0x	0x	0x	13.8x	12.1x	10.5x
EV / FCF	-	0x	-0x	0x	0x	-346x	63.8x	26x
FCF Yield	-	8.5%	-0.56%	1.91%	1.21%	-0.29%	1.57%	3.85%
Dividend per Share ²	77	84	84	105	130	150	175	185
Rate of return	1.93%	2.6%	2.51%	2.09%	1.52%	1.17%	1.37%	1.45%
EPS ²	220.2	289.2	178.2	305.9	353.9	667.2	785	906.4
Distribution rate	35%	29%	47.1%	34.3%	36.7%	22.5%	22.3%	20.4%
Net sales ¹	28,174	29,091	25,338	32,606	40,165	59,000	67,000	76,500
EBITDA ¹	8,111	8,837	6,495	9,784	12,044	19,500	22,700	25,600
EBIT ¹	5,430	6,190	3,778	6,878	8,728	18,000	20,600	23,800
Net income ¹	3,803	4,996	3,077	5,283	6,114	13,000	14,600	16,900
Net Debt	-17,581	-20,971	-20,071	-18,133	-18,108	-	-	-
Reference price ²	3,980.00	3,230.00	3,340.00	5,020.00	8,530.00	12,780.00	12,780.00	12,780.00
Nbr of stocks (in thousands)	17,276	17,275	17,275	17,275	17,275	19,483	-	-
Announcement Date	2/15/22	2/14/23	2/14/24	2/14/25	2/12/26	-	-	-

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.($)
UNION TOOL CO.	18.99x	-	-	1.18%	1.61B
KINIK COMPANY	49.47x	10.77x	34.54x	1.13%	3.46B
GUANGDONG CREATE CENTURY INTELLIGENT EQUIPMENT GROUP CORPORATION LIMITED	32.34x	-	-	-	2.96B
DMG MORI CO., LTD.	25.59x	1.17x	9.21x	3.83%	2.51B
MAKINO MILLING MACHINE CO., LTD.	11.88x	1.04x	6.9x	2.29%	2.25B
PRECISION TSUGAMI (CHINA) CORPORATION LIMITED	11.29x	2.16x	6.91x	3.94%	2.2B
KENNAMETAL INC.	5.97x	0.85x	4.07x	2.71%	2.23B
JIRFINE INTELLIGENT EQUIPMENT CO., LTD.	22.59x	-	-	-	2.15B
Average	22.26x	3.20x	12.32x	2.51%	2.42B
Weighted average by Cap.	24.53x	3.89x	14.42x	2.48%