Valuation UPR Corporation

Stocks

Delayed Japan Exchange 09:00:00 28/10/2026 am IST			5-day change	1st Jan Change
816.00 ^JPY	+0.49%		-0.97%	-2.74%

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	6,220	-	-
Change	-	-39.06%	86.75%	-50.4%	-35.69%	2.65%	-	-
Enterprise Value (EV)	22,611	14,968	24,090	14,593	11,982	6,220	6,220	6,220
Change	-	-33.8%	60.94%	-39.42%	-17.9%	-48.09%	0%	0%
P/E	29.7x	14.9x	25.5x	15.8x	18x	10.1x	8.29x	6.91x
PBR	2.32x	1.31x	2.25x	1.06x	0.66x	0.79x	-	-
PEG	-	0.7x	2.76x	-0.8x	-0.4x	0x	-	0.3x
Capitalization / Revenue	1.29x	0.76x	1.28x	0.61x	0.39x	0.49x	0.4x	0.39x
EV / Revenue	0x	0x	0x	0x	0x	0.4x	0.4x	0.39x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.77x	7.77x	5.98x
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%	3.71%	4.68%	4.93%
EPS ²	73.31	88.9	97.11	77.99	43.89	98.36	97.9	117.5
Distribution rate	17.7%	14.6%	14.4%	19.2%	57%	37.6%	38.8%	34%
Net sales ¹	12,927	13,329	14,833	15,463	15,354	15,631	15,500	16,100
EBITDA	3,089	3,156	3,452	3,417	3,422	-	-	-
EBIT ¹	530	532	830	578	277	818	800	1,040
Net income ¹	561	680	743	597	336	753	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	812.00	812.00	812.00
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	15/10/26	-	-

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.($)
UPR CORPORATION	8.35x	-	-	4.53%	3.97Cr
FEDERAL NATIONAL MORTGAGE ASSOCIATION	105.5x	-	-	-.--%	2.42TCr
AERCAP HOLDINGS N.V.	8.47x	7.24x	8.38x	1.08%	2.28TCr
FEDERAL HOME LOAN MORTGAGE CORPORATION	1180.18x	-	-	-.--%	1.27TCr
MITSUBISHI HC CAPITAL INC.	11.47x	4.17x	22.85x	3.93%	1.2TCr
POWER FINANCE CORPORATION LIMITED	5.41x	-	-	5.63%	1.1TCr
INDIAN RAILWAY FINANCE CORPORATION LIMITED	10.78x	-	-	4.57%	1.02TCr
REC LIMITED	4.61x	-	-	6.82%	825.33Cr
Average	166.85x	5.71x	15.62x	3.32%	1.27TCr
Weighted average by Cap.	178.17x	6.18x	13.35x	2.34%