Valuation Ushio Inc.

Stocks

Delayed Japan Exchange Other stock markets 21:05:08 2026-06-25 EDT			5-day change	1st Jan Change
4,475.00 ^JPY	-0.73%		-3.22%	+78.92%

06-18	Jefferies Adjusts Ushio's Price Target to 5,000 Yen from 3,500 Yen, Keeps at Hold	MT
05-15	Jefferies Adjusts Ushio's Price Target to 3,500 Yen from 3,000 Yen, Keeps at Hold	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	175,921	220,199	190,105	199,687	166,732	357,707	-	-
Change	-	25.17%	-13.67%	5.04%	-16.5%	114.54%	-	-
Enterprise Value (EV) ¹	123,970	145,162	131,611	162,767	139,801	370,046	370,675	370,468
Change	-	17.09%	-9.34%	23.67%	-14.11%	164.69%	0.17%	-0.06%
P/E	-256x	17.5x	14.4x	20.1x	26.3x	29.7x	33.8x	25.7x
PBR	0.83x	0.94x	0.8x	0.84x	0.82x	1.13x	1.75x	1.8x
PEG	-	-0x	1.4x	-1.3x	-0.9x	0.8x	1x	0.8x
Capitalization / Revenue	1.48x	1.48x	1.09x	1.11x	0.94x	1.26x	1.68x	1.63x
EV / Revenue	1.05x	0.98x	0.75x	0.91x	0.79x	2.13x	1.75x	1.69x
EV / EBITDA	15.3x	7.2x	5.57x	7.6x	8.31x	17.9x	14.7x	12.9x
EV / EBIT	162x	11.1x	8.3x	12.5x	15.8x	32x	25.2x	18.9x
EV / FCF	-	-	-	-	-	-	-33,214,566x	44,474,005x
FCF Yield	-	-	-	-	-	-	-0%	0%
Dividend per Share ²	26	50	50	50	70	70	70	80.67
Rate of return	1.78%	2.74%	3%	2.56%	3.78%	2.49%	1.55%	1.79%
EPS ²	-5.7	104.5	115.7	97.22	70.27	94.88	133.5	175.4
Distribution rate	-456%	47.8%	43.2%	51.4%	99.6%	73.8%	52.4%	46%
Net sales ¹	118,558	148,821	175,025	179,420	177,616	179,211	212,400	219,625
EBITDA ¹	8,111	20,170	23,645	21,416	16,816	20,719	25,190	28,745
EBIT ¹	764	13,068	15,861	12,976	8,825	11,959	14,733	19,575
Net income ¹	-687	12,606	13,699	10,785	6,797	7,995	11,593	14,675
Net Debt ¹	-51,951	-75,037	-58,494	-36,920	-26,931	12,339	12,968	12,762
Reference price ²	1,459.00	1,826.00	1,665.00	1,949.50	1,851.00	4,508.00	4,508.00	4,508.00
Nbr of stocks (in thousands)	120,576	120,591	114,177	102,430	90,077	79,349	-	-
Announcement Date	5/11/21	5/11/22	5/11/23	5/14/24	5/13/25	5/14/26	-	-

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.($)
USHIO INC.	44.27x	2.08x	17.46x	1.59%	2.16B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.89x	2.62x	11.54x	2.7%	274B
SIEMENS AG	25.29x	3x	16.26x	2.08%	238B
SCHNEIDER ELECTRIC SE	29.97x	3.9x	17.97x	1.64%	179B
DELTA ELECTRONICS, INC.	49.03x	6.55x	28.24x	0.89%	164B
EATON CORPORATION PLC	35.05x	5.41x	22.87x	1.07%	157B
VERTIV HOLDINGS CO.	54.3x	8.7x	35.41x	0.08%	122B
DELTA ELECTRONICS (THAILAND)	102x	14.32x	73.91x	0.29%	117B
EMERSON ELECTRIC CO.	29.02x	4.76x	16.63x	1.56%	79.22B
FUJIKURA LTD.	68.41x	8.9x	45.36x	0.58%	64.61B
Average	45.62x	6.02x	28.57x	1.25%	139.64B
Weighted average by Cap.	39.72x	5.55x	25.58x	1.47%