Valuation Universal Corporation

Stocks

Market Closed - NYSE 01:30:02 24/10/2026 am IST			5-day change	1st Jan Change
39.29 ^USD	-0.96%		-3.39%	-25.52%

14/10	Universal Corporation Enters Into First Amendment To Existing Credit Agreement With JPMorgan Chase Bank, N.A. And Lenders	CI
19/09	Universal Corporation Announces Termination of J. Patrick O'keefe as Vice President, Ingredients, Effective September 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028
Market Cap ¹	1,384	1,313	978.3	-
Change	-	-5.1%	-25.52%	-
Enterprise Value (EV)	1,384	1,313	978.3	978.3
Change	-	-5.1%	-25.52%	0%
P/E	14.8x	40.5x	12.4x	9.95x
PBR	-	-	-	-
PEG	-	-0.6x	0x	0.4x
Capitalization / Revenue	-	0.45x	0.36x	0.34x
EV / Revenue	-	0x	0.36x	0.34x
EV / EBITDA	-	0x	3.94x	3.34x
EV / EBIT	-	0x	5.06x	4.12x
EV / FCF	-	0x	5.55x	4.29x
FCF Yield	-	6.11%	18%	23.3%
Dividend per Share ²	-	-	-	-
Rate of return	-	-	-	-
EPS ²	3.78	1.3	3.18	3.95
Distribution rate	-	-	-	-
Net sales ¹	-	2,924	2,724	2,838
EBITDA ¹	-	268.2	248.6	293.3
EBIT ¹	-	168.5	193.3	237.3
Net income ¹	95.05	32.64	79.6	99.1
Net Debt	-	-	-	-
Reference price ²	56.05	52.70	39.29	39.29
Nbr of stocks (in thousands)	24,693	24,923	24,899	-
Announcement Date	29/05/25	28/05/26	-	-

¹USD in Million²USD

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.($)
UNIVERSAL CORPORATION	12.36x	-	-	-	98Cr
PHILIP MORRIS INTERNATIONAL, INC.	26.73x	8.09x	18.03x	3.04%	31TCr
BRITISH AMERICAN TOBACCO P.L.C.	13.42x	4.8x	10.33x	5.67%	13TCr
ALTRIA GROUP, INC.	13.39x	7.05x	11.06x	5.82%	12TCr
JAPAN TOBACCO INC.	20.46x	3.63x	11.56x	3.62%	8.54TCr
ITC LIMITED	18.04x	4.05x	13.3x	5%	3.4TCr
IMPERIAL BRANDS PLC	10.64x	3.03x	6.97x	5.84%	2.91TCr
KT&G CORPORATION	14.91x	2.85x	10.72x	3.85%	1.48TCr
SMOORE INTERNATIONAL HOLDINGS LIMITED	31.39x	2.29x	19.77x	2.09%	661.26Cr
PT HANJAYA MANDALA SAMPOERNA TBK	9.14x	0.59x	5.88x	10.03%	420.97Cr
Average	17.05x	4.04x	11.96x	5%	7.38TCr
Weighted average by Cap.	20.11x	6.24x	13.92x	4.28%