Valuation UPR Corporation

Stocks

Delayed Japan Exchange Other stock markets 07:30:00 22/06/2026 BST			5-day change	1st Jan Change
933.00 ^JPY	0.00%		-1.58%	+11.20%

05-17	Raku-P Co., Ltd. entered into Business Transfer Agreement to acquire Vehicle Solutions Business of UPR Corporation.	CI
09/05/24	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	7,146	-	-
Change	-	-39.06%	86.75%	-50.4%	-35.69%	17.95%	-	-
Enterprise Value (EV)	22,611	14,968	24,090	14,593	11,982	7,146	7,146	7,146
Change	-	-33.8%	60.94%	-39.42%	-17.9%	-40.36%	0%	0%
P/E	29.7x	14.9x	25.5x	15.8x	18x	7.14x	6.74x	6.33x
PBR	2.32x	1.31x	2.25x	1.06x	0.66x	-	-	-
PEG	-	0.7x	2.76x	-0.8x	-0.4x	0x	1.13x	0.96x
Capitalization / Revenue	1.29x	0.76x	1.28x	0.61x	0.39x	0.46x	0.45x	0.44x
EV / Revenue	0x	0x	0x	0x	0x	0.46x	0.45x	0.44x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.5x	5.96x	5.5x
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%	3.86%	4.29%	4.61%
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	933.00	933.00	933.00
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	7.14x	-	-	3.86%	44.31M
AERCAP HOLDINGS N.V.	9.16x	7.6x	8.81x	1.11%	22.87B
TOKYO CENTURY CORPORATION	11.58x	4.21x	45.52x	2.93%	7.38B
BOC AVIATION LIMITED	8.21x	9.08x	9.66x	4.74%	6.85B
GATX CORPORATION	17.71x	7.45x	11.84x	1.49%	6.29B
WILLSCOT HOLDINGS CORPORATION	28.06x	3.79x	9.34x	0.99%	5.22B
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	3.07x	-	-	-	2.47B
FUYO GENERAL LEASE CO., LTD.	21.32x	-	-	3.71%	2.38B
Average	13.28x	6.43x	17.03x	2.69%	6.69B
Weighted average by Cap.	12.48x	6.86x	14.95x	2.02%