Valuation Unipres Corporation

Stocks

Delayed Japan Exchange 06:19:58 14/10/2026 am IST			5-day change	1st Jan Change
1,269.00 ^JPY	-0.39%		-1.32%	-1.01%

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	56,802	-	-
Change	-	29.03%	27.65%	-9.6%	22.88%	-2.08%	-	-
Enterprise Value (EV) ¹	90,716	75,525	68,511	54,692	52,499	44,689	42,992	40,075
Change	-	-16.75%	-9.29%	-20.17%	-4.01%	-14.88%	-3.8%	-6.79%
P/E	-3.99x	16.5x	9.93x	-2.26x	-6.94x	11.7x	9.32x	8.56x
PBR	0.26x	0.31x	0.34x	0.35x	0.44x	0.42x	0.41x	0.4x
PEG	-	-0x	0x	0x	0.1x	-0x	0.4x	0.97x
Capitalization / Revenue	0.12x	0.13x	0.16x	0.14x	0.18x	0.18x	0.18x	0.18x
EV / Revenue	0.36x	0.25x	0.2x	0.17x	0.16x	0.14x	0.14x	0.13x
EV / EBITDA	7.19x	2.76x	1.89x	1.51x	1.7x	1.61x	1.62x	1.43x
EV / EBIT	-11.9x	20.2x	6.27x	4.48x	3.86x	3.85x	3.39x	2.98x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	20	35	60	60	67.5	67.5	67.5
Rate of return	1.42%	2.17%	2.99%	5.63%	4.61%	5.3%	5.3%	5.3%
EPS ²	-176.9	55.77	118.1	-472.6	-187.5	109.2	136.7	148.9
Distribution rate	-5.65%	35.9%	29.6%	-12.7%	-32%	61.8%	49.4%	45.3%
Net sales ¹	2,54,450	3,04,442	3,35,079	3,30,045	3,21,943	3,11,650	3,14,050	3,16,050
EBITDA ¹	12,611	27,369	36,156	36,171	30,824	27,750	26,500	28,000
EBIT ¹	-7,593	3,738	10,927	12,198	13,603	11,600	12,700	13,450
Net income ¹	-7,955	2,483	5,256	-21,053	-8,342	4,865	6,090	6,630
Net Debt ¹	59,011	34,616	16,288	7,485	-5,507	-12,113	-13,810	-16,727
Reference price ²	705.00	920.00	1,172.00	1,066.00	1,301.00	1,274.00	1,274.00	1,274.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNIPRES CORPORATION	11.53x	0.14x	1.59x	5.36%	35Cr
CUMMINS INC.	18.47x	2.02x	11.09x	1.58%	7.27TCr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.41x	1.4x	10.75x	1.82%	4.64TCr
WEICHAI POWER CO., LTD.	13.72x	0.61x	4.4x	4.21%	3.07TCr
DENSO CORPORATION	11.7x	0.55x	4.85x	4.02%	2.88TCr
HYUNDAI MOBIS CO.,LTD	7.68x	0.45x	5.83x	1.98%	2.35TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.72x	2.66x	9.16x	4.14%	2.07TCr
GENUINE PARTS COMPANY	20.23x	0.88x	10.64x	3.27%	1.79TCr
MAGNA INTERNATIONAL INC.	10.29x	0.48x	4.73x	3.1%	1.7TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.89x	1.15x	12.14x	0.63%	1.72TCr
Average	15.76x	1.03x	7.52x	3.01%	2.75TCr
Weighted average by Cap.	16.61x	1.29x	8.67x	2.55%