Valuation Unipres Corporation

Stocks

Delayed Japan Exchange 05:41:31 13/10/2026 BST			5-day change	1st Jan Change
1,275.00 ^JPY	+1.27%		-1.62%	-0.47%

08-06	Unipres Corporation Provides Consolidated Earnings Guidance for the Year Ending March 31, 2027	CI
05-12	Unipres Corporation Provides Dividend Guidance for the Second Quarter- End and Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	31,705	40,909	52,223	47,207	58,006	56,133	-	-
Change	-	29.03%	27.65%	-9.6%	22.88%	-3.23%	-	-
Enterprise Value (EV) ¹	90,716	75,525	68,511	54,692	52,499	44,020	42,323	39,406
Change	-	-16.75%	-9.29%	-20.17%	-4.01%	-16.15%	-3.86%	-6.89%
P/E	-3.99x	16.5x	9.93x	-2.26x	-6.94x	11.5x	9.21x	8.46x
PBR	0.26x	0.31x	0.34x	0.35x	0.44x	0.42x	0.4x	0.39x
PEG	-	-0x	0x	0x	0.1x	-0x	0.4x	0.95x
Capitalization / Revenue	0.12x	0.13x	0.16x	0.14x	0.18x	0.18x	0.18x	0.18x
EV / Revenue	0.36x	0.25x	0.2x	0.17x	0.16x	0.14x	0.13x	0.12x
EV / EBITDA	7.19x	2.76x	1.89x	1.51x	1.7x	1.59x	1.6x	1.41x
EV / EBIT	-11.9x	20.2x	6.27x	4.48x	3.86x	3.79x	3.33x	2.93x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	20	35	60	60	67.5	67.5	67.5
Rate of return	1.42%	2.17%	2.99%	5.63%	4.61%	5.36%	5.36%	5.36%
EPS ²	-176.9	55.77	118.1	-472.6	-187.5	109.2	136.7	148.9
Distribution rate	-5.65%	35.9%	29.6%	-12.7%	-32%	61.8%	49.4%	45.3%
Net sales ¹	254,450	304,442	335,079	330,045	321,943	311,650	314,050	316,050
EBITDA ¹	12,611	27,369	36,156	36,171	30,824	27,750	26,500	28,000
EBIT ¹	-7,593	3,738	10,927	12,198	13,603	11,600	12,700	13,450
Net income ¹	-7,955	2,483	5,256	-21,053	-8,342	4,865	6,090	6,630
Net Debt ¹	59,011	34,616	16,288	7,485	-5,507	-12,113	-13,810	-16,727
Reference price ²	705.00	920.00	1,172.00	1,066.00	1,301.00	1,259.00	1,259.00	1,259.00
Nbr of stocks (in thousands)	44,971	44,467	44,559	44,284	44,585	44,585	-	-
Announcement Date	12/05/22	11/05/23	10/05/24	13/05/25	12/05/26	-	-	-

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.($)
UNIPRES CORPORATION	11.53x	0.14x	1.59x	5.36%	354M
CUMMINS INC.	18.31x	2.01x	11x	1.6%	72.67B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.41x	1.4x	10.75x	1.82%	46.39B
WEICHAI POWER CO., LTD.	14.05x	0.63x	4.54x	4.11%	30.65B
DENSO CORPORATION	11.7x	0.55x	4.85x	4.02%	28.84B
HYUNDAI MOBIS CO.,LTD	7.76x	0.46x	5.87x	1.95%	23.49B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.5x	2.63x	9.04x	4.2%	20.7B
GENUINE PARTS COMPANY	19.83x	0.87x	10.47x	3.34%	17.87B
MAGNA INTERNATIONAL INC.	10.29x	0.48x	4.73x	3.1%	16.97B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.28x	1.12x	11.9x	0.65%	17.21B
Average	15.66x	1.03x	7.47x	3.01%	27.51B
Weighted average by Cap.	16.53x	1.29x	8.63x	2.55%