Valuation UPR Corporation

Stocks

Delayed Japan Exchange Other stock markets 06:57:52 13/07/2026 am IST			5-day change	1st Jan Change
1,056.00 ^JPY	+3.12%		+3.43%	+25.86%

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	7,843	-	-
Change	-	-39.06%	86.75%	-50.4%	-35.69%	29.46%	-	-
Enterprise Value (EV)	22,611	14,968	24,090	14,593	11,982	7,843	7,843	7,843
Change	-	-33.8%	60.94%	-39.42%	-17.9%	-34.54%	0%	0%
P/E	29.7x	14.9x	25.5x	15.8x	18x	7.84x	7.4x	6.94x
PBR	2.32x	1.31x	2.25x	1.06x	0.66x	-	-	-
PEG	-	0.7x	2.76x	-0.8x	-0.4x	0x	1.24x	1.06x
Capitalization / Revenue	1.29x	0.76x	1.28x	0.61x	0.39x	0.5x	0.49x	0.48x
EV / Revenue	0x	0x	0x	0x	0x	0.5x	0.49x	0.48x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.13x	6.54x	6.03x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	13	13	14	15	25	36	40	43
Rate of return	0.6%	0.98%	0.56%	1.22%	3.16%	3.52%	3.91%	4.2%
EPS ²	73.31	88.9	97.11	77.99	43.89	130.6	138.4	147.5
Distribution rate	17.7%	14.6%	14.4%	19.2%	57%	27.6%	28.9%	29.2%
Net sales ¹	12,927	13,329	14,833	15,463	15,354	15,600	16,000	16,400
EBITDA	3,089	3,156	3,452	3,417	3,422	-	-	-
EBIT ¹	530	532	830	578	277	1,100	1,200	1,300
Net income ¹	561	680	743	597	336	1,000	1,060	1,130
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	1,024.00	1,024.00	1,024.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UPR CORPORATION	7.84x	-	-	3.52%	4.86Cr
AERCAP HOLDINGS N.V.	9.38x	7.68x	8.91x	1.02%	2.36TCr
TOKYO CENTURY CORPORATION	9.95x	4.17x	47.16x	3.48%	765.57Cr
BOC AVIATION LIMITED	8.4x	9.09x	9.67x	4.63%	698.88Cr
GATX CORPORATION	18.01x	7.49x	11.9x	1.47%	639.55Cr
WILLSCOT HOLDINGS CORPORATION	25.53x	3.59x	8.83x	1.09%	474.93Cr
FUYO GENERAL LEASE CO., LTD.	8.37x	-	-	3.87%	238.29Cr
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	2.63x	-	-	-	211.24Cr
Average	11.26x	6.40x	17.30x	2.72%	674.57Cr
Weighted average by Cap.	11.47x	6.92x	15.33x	2.06%