Valuation UPR Corporation

Stocks

Delayed Japan Exchange 21:28:22 2026-08-23 EDT			5-day change	1st Jan Change
1,017.00 ^JPY	+1.50%		-0.88%	+21.22%

05-17	Raku-P Co., Ltd. entered into Business Transfer Agreement to acquire Vehicle Solutions Business of UPR Corporation.	CI
24-05-09	Uniphar Logs Organic Gross Profit Growth in FY23, Affirms FY24 Guidance	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,690	10,172	18,996	9,421	6,059	7,675	-	-
Change	-	-39.06%	86.75%	-50.4%	-35.69%	26.68%	-	-
Enterprise Value (EV)	22,611	14,968	24,090	14,593	11,982	7,675	7,675	7,675
Change	-	-33.8%	60.94%	-39.42%	-17.9%	-35.95%	0%	0%
P/E	29.7x	14.9x	25.5x	15.8x	18x	10.2x	10.2x	8.53x
PBR	2.32x	1.31x	2.25x	1.06x	0.66x	-	-	-
PEG	-	0.7x	2.76x	-0.8x	-0.4x	0x	-	0.4x
Capitalization / Revenue	1.29x	0.76x	1.28x	0.61x	0.39x	0.5x	0.5x	0.48x
EV / Revenue	0x	0x	0x	0x	0x	0.5x	0.5x	0.48x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.59x	9.59x	7.38x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	13	13	14	15	25	37	38	40
Rate of return	0.6%	0.98%	0.56%	1.22%	3.16%	3.69%	3.79%	3.99%
EPS ²	73.31	88.9	97.11	77.99	43.89	97.9	97.9	117.5
Distribution rate	17.7%	14.6%	14.4%	19.2%	57%	37.8%	38.8%	34%
Net sales ¹	12,927	13,329	14,833	15,463	15,354	15,500	15,500	16,100
EBITDA	3,089	3,156	3,452	3,417	3,422	-	-	-
EBIT ¹	530	532	830	578	277	800	800	1,040
Net income ¹	561	680	743	597	336	750	750	900
Net Debt	5,921	4,796	5,094	5,172	5,923	-	-	-
Reference price ²	2,179.00	1,328.00	2,480.00	1,230.00	791.00	1,002.00	1,002.00	1,002.00
Nbr of stocks (in thousands)	7,660	7,660	7,660	7,659	7,659	7,659	-	-
Announcement Date	10/15/21	10/14/22	10/13/23	10/15/24	10/15/25	-	-	-

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.($)
UPR CORPORATION	10.23x	-	-	3.69%	48.28M
AERCAP HOLDINGS N.V.	8.66x	7.31x	8.42x	1.1%	22.59B
TOKYO CENTURY CORPORATION	9.69x	4.2x	41.97x	3.49%	7.86B
BOC AVIATION LIMITED	7.9x	9.09x	9.73x	4.95%	6.47B
GATX CORPORATION	17.34x	7.45x	12.03x	1.49%	6.25B
WILLSCOT HOLDINGS CORPORATION	21.11x	3.2x	8.03x	1.26%	4.01B
FUYO GENERAL LEASE CO., LTD.	8.6x	-	-	3.76%	2.49B
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	2.94x	-	-	-	2.38B
Average	10.81x	6.25x	16.04x	2.82%	6.51B
Weighted average by Cap.	10.46x	6.70x	14.64x	2.18%