Valuation UACJ Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 10:19:17 21/07/2026 pm IST			5-day change	1st Jan Change
12.25 ^USD	-20.66%		-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	4,37,101	-	-
Change	-	12.75%	67.17%	1.64%	93.5%	4.64%	-	-
Enterprise Value (EV) ¹	4,37,811	4,68,934	4,82,877	5,39,108	7,48,000	8,01,903	7,98,776	7,80,549
Change	-	7.11%	2.97%	11.64%	38.75%	7.21%	-0.39%	-2.28%
P/E	3.52x	27x	15.3x	8.14x	10.7x	10.3x	10.8x	11.4x
PBR	0.49x	0.51x	0.77x	0.74x	1.2x	1.15x	1.09x	1.03x
PEG	-	-0.3x	0x	0x	0.2x	1.15x	-2.56x	-2.18x
Capitalization / Revenue	0.14x	0.13x	0.24x	0.22x	0.35x	0.33x	0.32x	0.32x
EV / Revenue	0.56x	0.49x	0.54x	0.54x	0.63x	0.6x	0.59x	0.57x
EV / EBITDA	4.86x	8.6x	6.05x	5.64x	6.4x	6.42x	6.4x	6.8x
EV / EBIT	7.36x	27.3x	15.4x	9.4x	9.73x	9.62x	10x	10.1x
EV / FCF	-33.1x	18.3x	8.23x	-19.4x	166x	-94.3x	22.8x	21.8x
FCF Yield	-3.02%	5.47%	12.2%	-5.15%	0.6%	-1.06%	4.38%	4.58%
Dividend per Share ²	21.25	21.25	22.5	37.5	55	63	63.17	64.83
Rate of return	3.64%	3.23%	2.04%	3.14%	2.38%	2.61%	2.62%	2.69%
EPS ²	166.2	24.38	71.84	146.5	214.8	234	224.1	212.4
Distribution rate	12.8%	87.1%	31.3%	25.6%	25.6%	26.9%	28.2%	30.5%
Net sales ¹	7,82,911	9,62,885	8,92,781	9,98,781	11,81,716	13,39,746	13,55,784	13,63,164
EBITDA ¹	90,105	54,503	79,800	95,508	1,16,946	1,24,916	1,24,732	1,14,720
EBIT ¹	59,520	17,207	31,378	57,361	76,863	83,333	79,620	77,617
Net income ¹	32,054	4,703	13,858	27,979	38,882	42,358	40,581	38,448
Net Debt ¹	3,25,113	3,41,870	2,70,468	3,23,224	3,30,273	3,64,802	3,61,675	3,43,448
Reference price ²	584.25	658.75	1,101.25	1,192.50	2,307.00	2,414.00	2,414.00	2,414.00
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	52.43x	-	-	-	1.26TCr
HENAN MINGTAI AL.INDUSTRIAL CO.,LTD.	8.01x	-	-	-	288.15Cr
JIANGSU DINGSHENG NEW MATERIALS JOINT-STOCK CO.,LTD	22.67x	0.62x	10.32x	0.98%	278.46Cr
NANTONG HAIXING ELECTRONICS CO., LTD.	44.93x	-	-	-	239.96Cr
SHANGHAI HUAFON ALUMINIUM CORPORATION	9.35x	-	-	2.69%	213.69Cr
ANHUI XINBO ALUMINUM CO., LTD.	2.05x	-	-	-	34Cr
Average	23.24x	0.62x	10.32x	1.84%	385.39Cr
Weighted average by Cap.	37.81x	0.62x	10.32x	1.72%