Valuation Yushin Company

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-08-07 EDT			5-day change	1st Jan Change
691.00 ^JPY	+1.32%		+3.44%	-2.81%

05-26	Tranche Update on Yushin Company's Equity Buyback Plan announced on May 26, 2026.	CI
05-26	Yushin Company's Equity Buyback announced on May 26, 2026, has closed with 1,386,600 shares, representing 4.21% for ¥913.77 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	22,872	25,833	23,450	21,782	21,613	21,636	-	-
Change	-	12.95%	-9.22%	-7.11%	-0.78%	0.11%	-	-
Enterprise Value (EV)	10,468	9,664	10,045	10,093	9,748	21,636	21,636	21,636
Change	-	-7.68%	3.95%	0.48%	-3.42%	121.95%	0%	0%
P/E	10.8x	13.4x	13.9x	12.9x	77.7x	24.1x	18x	12.7x
PBR	0.74x	0.8x	0.69x	0.62x	0.63x	0.64x	0.63x	0.61x
PEG	-	-1.5x	-1.2x	320.69x	-0.9x	0x	0.5x	0.3x
Capitalization / Revenue	1.1x	1.15x	0.99x	0.83x	0.94x	0.86x	0.83x	0.8x
EV / Revenue	0x	0x	0x	0x	0x	0.86x	0.83x	0.8x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	16.6x	12x	8.65x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	19	30	20	20	20	20	20	20
Rate of return	2.83%	3.95%	2.9%	3.13%	3.03%	2.89%	2.89%	2.89%
EPS ²	62.06	56.5	49.72	49.74	8.51	28.7	38.3	54.3
Distribution rate	30.6%	53.1%	40.2%	40.2%	235%	69.7%	52.2%	36.8%
Net sales ¹	20,874	22,373	23,615	26,126	23,101	25,100	26,100	27,200
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,890	2,639	2,437	2,586	826	1,300	1,800	2,500
Net income ¹	2,112	1,922	1,692	1,692	286	900	1,200	1,700
Net Debt	-12,404	-16,169	-13,405	-11,689	-11,865	-	-	-
Reference price ²	672.00	759.00	689.00	640.00	661.00	691.00	691.00	691.00
Nbr of stocks (in thousands)	34,035	34,035	34,035	34,035	32,697	31,311	-	-
Announcement Date	5/11/22	5/10/23	5/15/24	5/15/25	5/15/26	-	-	-

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.($)
YUSHIN COMPANY	24.08x	-	-	2.89%	137M
PARKER-HANNIFIN CORPORATION	39.46x	6.73x	24.98x	0.68%	135B
FANUC CORPORATION	29.7x	5.6x	19.25x	2.03%	38.67B
TECHTRONIC INDUSTRIES COMPANY LIMITED	23.48x	2.02x	14.58x	1.99%	34.15B
INGERSOLL RAND INC.	34.29x	4.53x	17.1x	0.1%	33.74B
SMC CORPORATION	24.5x	3.97x	12.64x	1.45%	29.58B
DOVER CORPORATION	23.32x	3.38x	14.58x	1.01%	28.44B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	119.39x	41.28x	96.8x	0.32%	28.17B
XYLEM INC.	26.26x	3.19x	13.75x	1.43%	28.09B
Average	38.27x	8.84x	26.71x	1.32%	39.6B
Weighted average by Cap.	39.12x	7.90x	25.55x	1.02%