Valuation UACJ Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 23/10/2026 BST			5-day change	1st Jan Change
1,857.00 ^JPY	-3.03%		-8.88%	-12.53%

10-07	Jefferies Upgrades UACJ to Buy From Hold, Adjusts Price Target to 3,000 Yen From 2,700 Yen	MT
09-24	UACJ Says Furukawa Electric Share Sale to Boost Liquidity, Has No Impact on Operations	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	112,698	127,064	212,409	215,884	417,727	336,245	-	-
Change	-	12.75%	67.17%	1.64%	93.5%	-19.51%	-	-
Enterprise Value (EV) ¹	437,811	468,934	482,877	539,108	748,000	700,535	690,714	669,758
Change	-	7.11%	2.97%	11.64%	38.75%	-6.35%	-1.4%	-3.03%
P/E	3.52x	27x	15.3x	8.14x	10.7x	7.24x	7.78x	7.91x
PBR	0.49x	0.51x	0.77x	0.74x	1.2x	0.87x	0.81x	0.76x
PEG	-	-0.3x	0x	0x	0.2x	0.4x	-1.12x	-5.06x
Capitalization / Revenue	0.14x	0.13x	0.24x	0.22x	0.35x	0.24x	0.24x	0.23x
EV / Revenue	0.56x	0.49x	0.54x	0.54x	0.63x	0.5x	0.49x	0.47x
EV / EBITDA	4.86x	8.6x	6.05x	5.64x	6.4x	5.06x	5.1x	4.88x
EV / EBIT	7.36x	27.3x	15.4x	9.4x	9.73x	6.95x	7.94x	7.78x
EV / FCF	-33.1x	18.3x	8.23x	-19.4x	166x	-32.3x	13.8x	16.8x
FCF Yield	-3.02%	5.47%	12.2%	-5.15%	0.6%	-3.1%	7.25%	5.94%
Dividend per Share ²	21.25	21.25	22.5	37.5	55	71.4	71.17	71.83
Rate of return	3.64%	3.23%	2.04%	3.14%	2.38%	3.84%	3.83%	3.87%
EPS ²	166.2	24.38	71.84	146.5	214.8	256.5	238.6	234.9
Distribution rate	12.8%	87.1%	31.3%	25.6%	25.6%	27.8%	29.8%	30.6%
Net sales ¹	782,911	962,885	892,781	998,781	1,181,716	1,401,786	1,418,770	1,439,113
EBITDA ¹	90,105	54,503	79,800	95,508	116,946	138,569	135,432	137,245
EBIT ¹	59,520	17,207	31,378	57,361	76,863	100,742	86,983	86,083
Net income ¹	32,054	4,703	13,858	27,979	38,882	48,782	43,209	42,533
Net Debt ¹	325,113	341,870	270,468	323,224	330,273	364,290	354,468	333,513
Reference price ²	584.25	658.75	1,101.25	1,192.50	2,307.00	1,857.00	1,857.00	1,857.00
Nbr of stocks (in thousands)	192,893	192,887	192,880	181,035	181,069	181,069	-	-
Announcement Date	12/05/22	11/05/23	13/05/24	13/05/25	14/05/26	-	-	-

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.($)
UACJ CORPORATION	7.24x	0.5x	5.06x	3.84%	2.14B
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	5.87x	0.95x	3.61x	-	27.37B
CHINA HONGQIAO GROUP LIMITED	4.69x	0.86x	2.61x	13.87%	23.82B
HINDALCO INDUSTRIES LIMITED	7.58x	0.8x	5.8x	0.68%	20.12B
ALUMINUM CORPORATION OF CHINA LIMITED	4.94x	0.57x	2.36x	7.17%	20.68B
NORSK HYDRO ASA	7.56x	0.65x	3.98x	6.62%	14.2B
PRESS METAL ALUMINIUM HOLDINGS	20.55x	3.27x	12.88x	1.57%	13.57B
YUNNAN ALUMINIUM CO., LTD.	6.63x	1.09x	3.96x	4.84%	13.08B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	8.4x	-	-	5.95%	13.07B
Average	8.16x	1.09x	5.03x	5.57%	16.45B
Weighted average by Cap.	7.60x	1.06x	4.60x	6.27%