Valuation Unipres Corporation

Stocks

Delayed Japan Exchange 06:28:17 02/09/2026 am IST			5-day change	1st Jan Change
1,358.00 ^JPY	-2.09%		+0.89%	+5.93%

06/08	Unipres Corporation Provides Consolidated Earnings Guidance for the Year Ending March 31, 2027	CI
12/05	Unipres Corporation Provides Dividend Guidance for the Second Quarter- End and Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	31,705	40,909	52,223	47,207	58,006	61,840	-	-
Change	-	29.03%	27.65%	-9.6%	22.88%	6.61%	-	-
Enterprise Value (EV) ¹	90,716	75,525	68,511	54,692	52,499	49,265	47,704	44,912
Change	-	-16.75%	-9.29%	-20.17%	-4.01%	-6.16%	-3.17%	-5.85%
P/E	-3.99x	16.5x	9.93x	-2.26x	-6.94x	12x	9.67x	9.32x
PBR	0.26x	0.31x	0.34x	0.35x	0.44x	0.45x	0.44x	0.43x
PEG	-	-0x	0x	0x	0.1x	-0x	0.4x	2.48x
Capitalization / Revenue	0.12x	0.13x	0.16x	0.14x	0.18x	0.19x	0.19x	0.19x
EV / Revenue	0.36x	0.25x	0.2x	0.17x	0.16x	0.16x	0.15x	0.14x
EV / EBITDA	7.19x	2.76x	1.89x	1.51x	1.7x	1.72x	1.78x	1.6x
EV / EBIT	-11.9x	20.2x	6.27x	4.48x	3.86x	3.99x	3.68x	3.34x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	20	35	60	60	67.5	70	72.5
Rate of return	1.42%	2.17%	2.99%	5.63%	4.61%	4.87%	5.05%	5.23%
EPS ²	-176.9	55.77	118.1	-472.6	-187.5	115.3	143.5	148.9
Distribution rate	-5.65%	35.9%	29.6%	-12.7%	-32%	58.5%	48.8%	48.7%
Net sales ¹	2,54,450	3,04,442	3,35,079	3,30,045	3,21,943	3,17,150	3,18,550	3,20,050
EBITDA ¹	12,611	27,369	36,156	36,171	30,824	28,600	26,750	28,000
EBIT ¹	-7,593	3,738	10,927	12,198	13,603	12,350	12,950	13,450
Net income ¹	-7,955	2,483	5,256	-21,053	-8,342	5,815	6,390	6,630
Net Debt ¹	59,011	34,616	16,288	7,485	-5,507	-12,575	-14,136	-16,928
Reference price ²	705.00	920.00	1,172.00	1,066.00	1,301.00	1,387.00	1,387.00	1,387.00
Nbr of stocks (in thousands)	44,971	44,467	44,559	44,284	44,585	44,585	-	-
Announcement Date	12/05/22	11/05/23	10/05/24	13/05/25	12/05/26	-	-	-

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.($)
UNIPRES CORPORATION	11.63x	0.15x	1.65x	5.03%	37Cr
MINTH GROUP LIMITED	8.5x	1.04x	5.44x	3.96%	387.34Cr
STANLEY ELECTRIC CO., LTD.	12.13x	0.47x	2.91x	3.27%	279.84Cr
ASAHI INDIA GLASS LIMITED	52.85x	-	-	0.21%	254.86Cr
OPMOBILITY SE	8.49x	0.31x	3.18x	4.2%	209.34Cr
SAF-HOLLAND SE	13.38x	0.78x	6x	3.84%	115.38Cr
MARCOPOLO S.A.	4.6x	0.73x	4.19x	9.54%	102.7Cr
Average	15.94x	0.58x	3.90x	4.29%	198.13Cr
Weighted average by Cap.	17.58x	0.68x	4.22x	3.6%