Valuation United Arrows Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 12:00:00 15/05/2026 pm IST			5-day change	1st Jan Change
2,424.00 ^JPY	-0.86%		-2.14%	-1.30%

11/05	United Arrows Ltd - to buy back up to 3.6% of own shares worth 2 billion yen	RE
11/05	United Arrows Ltd. announces an Equity Buyback for 1,000,000 shares, representing 3.61% for ¥2,000 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	60,093	51,890	54,682	54,971	58,337	66,952	-	-
Change	-	-13.65%	5.38%	0.53%	6.12%	14.77%	-	-
Enterprise Value (EV) ¹	69,089	54,097	48,624	48,680	52,700	58,472	56,818	55,615
Change	-	-21.7%	-10.12%	0.12%	8.26%	10.95%	-2.83%	-2.12%
P/E ratio	-8.33x	70.8x	12.6x	11.4x	13.6x	10.9x	10.8x	10.1x
PBR	2.01x	1.73x	1.62x	1.57x	1.54x	1.58x	1.47x	1.36x
PEG	-	-1x	0x	0.8x	-1.2x	0.3x	1.49x	1.59x
Capitalization / Revenue	0.49x	0.44x	0.42x	0.41x	0.39x	0.4x	0.4x	0.39x
EV / Revenue	0.57x	0.46x	0.37x	0.36x	0.35x	0.36x	0.34x	0.32x
EV / EBITDA	-16.8x	15.3x	6.13x	5.54x	5x	5.12x	4.03x	4.37x
EV / EBIT	-10.4x	32.1x	7.64x	7.22x	6.6x	6.43x	5.65x	5.37x
EV / FCF	-8.27x	7.61x	5.4x	13.2x	61.5x	128x	26.9x	26.2x
FCF Yield	-12.1%	13.1%	18.5%	7.57%	1.63%	0.78%	3.71%	3.82%
Dividend per Share ²	-	19	47	55	63	89	89.67	96.97
Rate of return	-	1.04%	2.45%	2.76%	2.98%	3.69%	3.7%	4%
EPS ²	-252.7	25.71	152.4	175.4	155.1	221.3	225.3	239.6
Distribution rate	-	73.9%	30.8%	31.4%	40.6%	40.2%	39.8%	40.5%
Net sales ¹	1,21,712	1,18,384	1,30,135	1,34,269	1,50,910	1,64,603	1,67,650	1,73,000
EBITDA ¹	-4,110	3,537	7,934	8,793	10,531	12,806	14,100	12,733
EBIT ¹	-6,613	1,683	6,362	6,740	7,984	9,126	10,050	10,360
Net income ¹	-7,197	732	4,341	4,876	4,282	6,112	6,200	6,580
Net Debt ¹	8,996	2,207	-6,058	-6,291	-5,637	-8,479	-10,134	-11,337
Reference price ²	2,106.00	1,821.00	1,919.00	1,992.00	2,113.00	2,424.00	2,424.00	2,424.00
Nbr of stocks (in thousands)	28,534	28,495	28,495	27,596	27,608	27,620	-	-
Announcement Date	10/05/21	11/05/22	10/05/23	08/05/24	08/05/25	11/05/26	-	-

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.($)
UNITED ARROWS LTD.	11.64x	0.36x	5.17x	3.48%	43Cr
AOYAMA TRADING CO., LTD.	11.52x	0.58x	5.64x	6.08%	62Cr
RAYMOND LIFESTYLE LIMITED	20.53x	-	-	-	51Cr
Average	14.56x	0.47x	5.41x	4.78%	51.77Cr
Weighted average by Cap.	14.50x	0.49x	5.45x	5.02%