Valuation Unipres Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-12 EDT			5-day change	1st Jan Change
1,290.00 ^JPY	-1.00%		+0.39%	+0.62%

08-06	Unipres Corporation Provides Consolidated Earnings Guidance for the Year Ending March 31, 2027	CI
05-12	Unipres Corporation Provides Dividend Guidance for the Second Quarter- End and Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	31,705	40,909	52,223	47,207	58,006	57,515	-	-
Change	-	29.03%	27.65%	-9.6%	22.88%	-0.85%	-	-
Enterprise Value (EV) ¹	90,716	75,525	68,511	54,692	52,499	44,940	43,379	40,587
Change	-	-16.75%	-9.29%	-20.17%	-4.01%	-14.4%	-3.47%	-6.44%
P/E	-3.99x	16.5x	9.93x	-2.26x	-6.94x	11.2x	8.99x	8.67x
PBR	0.26x	0.31x	0.34x	0.35x	0.44x	0.42x	0.41x	0.4x
PEG	-	-0x	0x	0x	0.1x	-0x	0.4x	2.31x
Capitalization / Revenue	0.12x	0.13x	0.16x	0.14x	0.18x	0.18x	0.18x	0.18x
EV / Revenue	0.36x	0.25x	0.2x	0.17x	0.16x	0.14x	0.14x	0.13x
EV / EBITDA	7.19x	2.76x	1.89x	1.51x	1.7x	1.57x	1.62x	1.45x
EV / EBIT	-11.9x	20.2x	6.27x	4.48x	3.86x	3.64x	3.35x	3.02x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	20	35	60	60	67.5	70	72.5
Rate of return	1.42%	2.17%	2.99%	5.63%	4.61%	5.23%	5.43%	5.62%
EPS ²	-176.9	55.77	118.1	-472.6	-187.5	115.3	143.5	148.9
Distribution rate	-5.65%	35.9%	29.6%	-12.7%	-32%	58.5%	48.8%	48.7%
Net sales ¹	254,450	304,442	335,079	330,045	321,943	317,150	318,550	320,050
EBITDA ¹	12,611	27,369	36,156	36,171	30,824	28,600	26,750	28,000
EBIT ¹	-7,593	3,738	10,927	12,198	13,603	12,350	12,950	13,450
Net income ¹	-7,955	2,483	5,256	-21,053	-8,342	5,815	6,390	6,630
Net Debt ¹	59,011	34,616	16,288	7,485	-5,507	-12,575	-14,136	-16,928
Reference price ²	705.00	920.00	1,172.00	1,066.00	1,301.00	1,290.00	1,290.00	1,290.00
Nbr of stocks (in thousands)	44,971	44,467	44,559	44,284	44,585	44,585	-	-
Announcement Date	5/12/22	5/11/23	5/10/24	5/13/25	5/12/26	-	-	-

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.($)
UNIPRES CORPORATION	11.3x	0.14x	1.59x	5.18%	365M
MINTH GROUP LIMITED	9.11x	1.1x	5.97x	3.78%	4.21B
STANLEY ELECTRIC CO., LTD.	12x	0.46x	2.87x	3.3%	2.76B
ASAHI INDIA GLASS LIMITED	64.38x	-	-	0.33%	2.41B
OPMOBILITY SE	8.47x	0.31x	3.17x	4.12%	2.07B
SAF-HOLLAND SE	12.58x	0.76x	5.81x	4.2%	1.09B
MARCOPOLO S.A.	4.42x	0.73x	4.13x	9.82%	1.02B
Average	17.47x	0.58x	3.92x	4.39%	1.99B
Weighted average by Cap.	19.13x	0.71x	4.41x	3.65%