Valuation UACJ Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets 10:19:17 21/07/2026 pm IST			5-day change	1st Jan Change
12.25 ^USD	-20.66%		-.--%	+1,749.06%

03/07	Jefferies Adjusts UACJ's Price Target to 2,700 Yen From 2,500 Yen, Keeps at Hold	MT
29/05	UACJ Corporation - Analyst/Investor Day

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,12,698	1,27,064	2,12,409	2,15,884	4,17,727	4,21,348	-	-
Change	-	12.75%	67.17%	1.64%	93.5%	0.87%	-	-
Enterprise Value (EV) ¹	4,37,811	4,68,934	4,82,877	5,39,108	7,48,000	7,98,551	8,03,160	7,86,620
Change	-	7.11%	2.97%	11.64%	38.75%	6.76%	0.58%	-2.06%
P/E	3.52x	27x	15.3x	8.14x	10.7x	9.72x	10x	10.6x
PBR	0.49x	0.51x	0.77x	0.74x	1.2x	1.1x	1.05x	0.99x
PEG	-	-0.3x	0x	0x	0.2x	0.9x	-3.32x	-1.92x
Capitalization / Revenue	0.14x	0.13x	0.24x	0.22x	0.35x	0.31x	0.31x	0.3x
EV / Revenue	0.56x	0.49x	0.54x	0.54x	0.63x	0.58x	0.58x	0.57x
EV / EBITDA	4.86x	8.6x	6.05x	5.64x	6.4x	6.23x	6.32x	6.9x
EV / EBIT	7.36x	27.3x	15.4x	9.4x	9.73x	9.12x	10.2x	9.73x
EV / FCF	-33.1x	18.3x	8.23x	-19.4x	166x	-34.9x	21x	20.9x
FCF Yield	-3.02%	5.47%	12.2%	-5.15%	0.6%	-2.86%	4.76%	4.78%
Dividend per Share ²	21.25	21.25	22.5	37.5	55	59	64	65.6
Rate of return	3.64%	3.23%	2.04%	3.14%	2.38%	2.54%	2.75%	2.82%
EPS ²	166.2	24.38	71.84	146.5	214.8	239.3	232.1	219.3
Distribution rate	12.8%	87.1%	31.3%	25.6%	25.6%	24.7%	27.6%	29.9%
Net sales ¹	7,82,911	9,62,885	8,92,781	9,98,781	11,81,716	13,67,413	13,78,554	13,87,831
EBITDA ¹	90,105	54,503	79,800	95,508	1,16,946	1,28,279	1,26,990	1,13,965
EBIT ¹	59,520	17,207	31,378	57,361	76,863	87,550	78,683	80,833
Net income ¹	32,054	4,703	13,858	27,979	38,882	44,275	38,201	39,698
Net Debt ¹	3,25,113	3,41,870	2,70,468	3,23,224	3,30,273	3,77,202	3,81,812	3,65,271
Reference price ²	584.25	658.75	1,101.25	1,192.50	2,307.00	2,327.00	2,327.00	2,327.00
Nbr of stocks (in thousands)	1,92,893	1,92,887	1,92,880	1,81,035	1,81,069	1,81,069	-	-
Announcement Date	12/05/22	11/05/23	13/05/24	13/05/25	14/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GUANGDONG HEC TECHNOLOGY HOLDING CO., LTD	59.57x	-	-	-	1.43TCr
HENAN MINGTAI AL.INDUSTRIAL CO.,LTD.	8.64x	-	-	-	311.83Cr
NANTONG HAIXING ELECTRONICS CO., LTD.	54.75x	-	-	-	286.38Cr
JIANGSU DINGSHENG NEW MATERIALS JOINT-STOCK CO.,LTD	23.45x	0.65x	10.46x	0.97%	282.56Cr
UACJ CORPORATION	9.88x	0.57x	6.27x	2.55%	264.95Cr
SHANGHAI HUAFON ALUMINIUM CORPORATION	9.98x	-	-	2.52%	228.8Cr
ANHUI XINBO ALUMINUM CO., LTD.	2.3x	-	-	-	38Cr
Average	24.08x	0.61x	8.37x	2.01%	406.65Cr
Weighted average by Cap.	40.55x	0.61x	8.43x	1.96%