Valuation Univance Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-14 EDT			5-day change	1st Jan Change
828.00 ^JPY	+2.22%		-0.48%	+2.99%

25-07-04	SkyDrive Inc. announced that it has received ¥8.3 billion in funding from a group of investors	CI
23-05-12	Univance Corporation Reports Earnings Results for the Full Year Ended March 31, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	8,915	10,457	7,999	15,727	7,936	16,903
Change	-	17.29%	-23.51%	96.61%	-49.54%	112.99%
Enterprise Value (EV) ¹	16,704	14,495	9,443	12,919	536.2	6,229
Change	-	-13.23%	-34.85%	36.81%	-95.85%	1,061.69%
P/E	-6.79x	3.69x	10.2x	8.87x	2.69x	18.3x
PBR	0.56x	0.56x	0.39x	0.64x	0.3x	0.58x
PEG	-	-0x	-0.1x	0x	0x	-0.3x
Capitalization / Revenue	0.19x	0.21x	0.16x	0.3x	0.15x	0.3x
EV / Revenue	0.36x	0.3x	0.19x	0.24x	0.01x	0.11x
EV / EBITDA	5.3x	2.17x	1.96x	1.67x	0.07x	0.77x
EV / EBIT	-24.8x	4.8x	8.38x	2.96x	0.13x	1.24x
EV / FCF	-8.3x	5.61x	2.9x	4.64x	0.14x	2.06x
FCF Yield	-12%	17.8%	34.5%	21.5%	718%	48.5%
Dividend per Share ²	2	7	7	11	14	18
Rate of return	0.47%	1.39%	1.82%	1.46%	3.67%	2.22%
EPS ²	-63.03	136.1	37.78	85.12	141.5	44.25
Distribution rate	-3.17%	5.14%	18.5%	12.9%	9.89%	40.7%
Net sales ¹	46,249	49,061	48,601	52,771	53,915	56,542
EBITDA ¹	3,149	6,686	4,818	7,727	7,348	8,087
EBIT ¹	-673	3,022	1,127	4,364	4,028	5,011
Net income ¹	-1,313	2,835	787	1,773	2,948	923
Net Debt ¹	7,789	4,038	1,444	-2,808	-7,400	-10,674
Reference price ²	428.00	502.00	384.00	755.00	381.00	810.00
Nbr of stocks (in thousands)	20,831	20,831	20,830	20,830	20,830	20,868
Announcement Date	6/25/21	6/24/22	6/27/23	6/26/24	6/24/25	6/25/26

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.($)
UNIVANCE CORPORATION	-	-	-	-	106M
CUMMINS INC.	21.81x	2.4x	13.17x	1.33%	86.95B
CUMMINS INDIA LIMITED	56.4x	10.19x	51.04x	1.21%	15.5B
MODINE MANUFACTURING COMPANY	28.42x	2.72x	16.62x	-.--%	10.81B
GARRETT MOTION INC.	15.04x	1.69x	9.12x	1.12%	5.35B
ATMUS FILTRATION TECHNOLOGIES INC.	17.54x	2.34x	11.59x	0.44%	4.06B
FEILONG AUTO COMPONENTS CO., LTD.	54.44x	-	-	1.06%	3.55B
XIANGYANG CHANGYUANDONGGU INDUSTRY CO., LTD.	35.42x	-	-	-	2.83B
CHONGQING ZONGSHEN POWER MACHINERY CO.,LTD	21.89x	-	-	2.1%	2.83B
HONG LEONG ASIA LTD.	15.63x	0.31x	4.1x	1.61%	1.98B
Average	29.62x	3.27x	17.61x	1.11%	13.4B
Weighted average by Cap.	27.01x	3.33x	17.81x	1.18%