Valuation Univance Corporation

Stocks

Market Closed - Japan Exchange 01:19:01 2026-10-02 EDT			5-day change	1st Jan Change
793.00 ^JPY	0.00%		-5.60%	-1.37%

08-31	Emade.Co,.Ltd. announced that it has received funding from Univance Corporation, ERA Okinawa Co., Ltd., and other investors	CI
25-07-04	SkyDrive Inc. announced that it has received ¥8.3 billion in funding from a group of investors	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	-	-	-	-	105M
CUMMINS INC.	18.47x	2.02x	11.1x	1.58%	72.73B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.2x	1.45x	11.14x	1.75%	48.5B
WEICHAI POWER CO., LTD.	14.63x	0.65x	4.72x	3.95%	32.28B
DENSO CORPORATION	11.55x	0.55x	4.79x	4.06%	28.74B
HYUNDAI MOBIS CO.,LTD	8.26x	0.49x	6.27x	1.83%	25.18B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.93x	4.24%	20.19B
GENUINE PARTS COMPANY	19.86x	0.87x	10.48x	3.33%	17.54B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.23x	1.16x	12.24x	0.63%	17.25B
MAGNA INTERNATIONAL INC.	10.36x	0.49x	4.76x	3.07%	17.14B
Average	16.44x	1.14x	8.27x	2.72%	27.97B
Weighted average by Cap.	16.83x	1.30x	8.77x	2.5%