Valuation UPR Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 14/09/2026 pm IST			5-day change	1st Jan Change
965.00 ^JPY	+1.15%		-0.10%	+15.02%

18/05	Raku-P Co., Ltd. entered into Business Transfer Agreement to acquire Vehicle Solutions Business of UPR Corporation.	CI
09/24/09	Uniphar Logs Organic Gross Profit Growth in FY23, Affirms FY24 Guidance	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,690	10,172	18,996	9,421	6,059	7,391	-	-
Change	-	-39.06%	86.75%	-50.4%	-35.69%	22%	-	-
Enterprise Value (EV)	22,611	14,968	24,090	14,593	11,982	7,391	7,391	7,391
Change	-	-33.8%	60.94%	-39.42%	-17.9%	-38.31%	0%	0%
P/E	29.7x	14.9x	25.5x	15.8x	18x	9.86x	9.86x	8.21x
PBR	2.32x	1.31x	2.25x	1.06x	0.66x	-	-	-
PEG	-	0.7x	2.76x	-0.8x	-0.4x	0x	-	0.4x
Capitalization / Revenue	1.29x	0.76x	1.28x	0.61x	0.39x	0.48x	0.48x	0.46x
EV / Revenue	0x	0x	0x	0x	0x	0.48x	0.48x	0.46x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.24x	9.24x	7.11x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	13	13	14	15	25	37	38	40
Rate of return	0.6%	0.98%	0.56%	1.22%	3.16%	3.83%	3.94%	4.15%
EPS ²	73.31	88.9	97.11	77.99	43.89	97.9	97.9	117.5
Distribution rate	17.7%	14.6%	14.4%	19.2%	57%	37.8%	38.8%	34%
Net sales ¹	12,927	13,329	14,833	15,463	15,354	15,500	15,500	16,100
EBITDA	3,089	3,156	3,452	3,417	3,422	-	-	-
EBIT ¹	530	532	830	578	277	800	800	1,040
Net income ¹	561	680	743	597	336	750	750	900
Net Debt	5,921	4,796	5,094	5,172	5,923	-	-	-
Reference price ²	2,179.00	1,328.00	2,480.00	1,230.00	791.00	965.00	965.00	965.00
Nbr of stocks (in thousands)	7,660	7,660	7,660	7,659	7,659	7,659	-	-
Announcement Date	15/10/21	14/10/22	13/10/23	15/10/24	15/10/25	-	-	-

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.($)
UPR CORPORATION	9.74x	-	-	3.88%	4.76Cr
AERCAP HOLDINGS N.V.	8.38x	7.22x	8.33x	1.13%	2.19TCr
TOKYO CENTURY CORPORATION	9.34x	3.17x	28.35x	3.66%	845.88Cr
BOC AVIATION LIMITED	8.13x	9.15x	9.78x	4.81%	659.69Cr
GATX CORPORATION	17.49x	7.48x	12.07x	1.48%	630.3Cr
WILLSCOT HOLDINGS CORPORATION	17.79x	2.93x	7.35x	1.5%	338.1Cr
FUYO GENERAL LEASE CO., LTD.	8.66x	-	-	3.74%	259.38Cr
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	3.02x	-	-	-	245.02Cr
Average	10.32x	5.99x	13.17x	2.88%	646.04Cr
Weighted average by Cap.	9.99x	6.48x	12.60x	2.27%