Valuation UPR Corporation

Stocks

Market Closed - Japan Exchange 07:23:21 05/10/2026 BST			5-day change	1st Jan Change
949.00 ^JPY	-0.42%		+0.96%	+13.11%

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	7,299	-	-
Change	-	-39.06%	86.75%	-50.4%	-35.69%	20.48%	-	-
Enterprise Value (EV)	22,611	14,968	24,090	14,593	11,982	7,299	7,299	7,299
Change	-	-33.8%	60.94%	-39.42%	-17.9%	-39.08%	0%	0%
P/E	29.7x	14.9x	25.5x	15.8x	18x	9.73x	9.73x	8.11x
PBR	2.32x	1.31x	2.25x	1.06x	0.66x	-	-	-
PEG	-	0.7x	2.76x	-0.8x	-0.4x	0x	-	0.4x
Capitalization / Revenue	1.29x	0.76x	1.28x	0.61x	0.39x	0.47x	0.47x	0.45x
EV / Revenue	0x	0x	0x	0x	0x	0.47x	0.47x	0.45x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	9.12x	9.12x	7.02x
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%	3.88%	3.99%	4.2%
EPS ²	73.31	88.9	97.11	77.99	43.89	97.9	97.9	117.5
Distribution rate	17.7%	14.6%	14.4%	19.2%	57%	37.8%	38.8%	34%
Net sales ¹	12,927	13,329	14,833	15,463	15,354	15,500	15,500	16,100
EBITDA	3,089	3,156	3,452	3,417	3,422	-	-	-
EBIT ¹	530	532	830	578	277	800	800	1,040
Net income ¹	561	680	743	597	336	750	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	953.00	953.00	953.00
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	9.73x	-	-	3.88%	46.28M
AERCAP HOLDINGS N.V.	8.55x	7.27x	8.38x	1.11%	22.29B
MITSUBISHI HC CAPITAL INC.	11.41x	4.13x	22.83x	3.96%	11.87B
POWER FINANCE CORPORATION LIMITED	5.36x	-	-	5.65%	10.92B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	11.17x	-	-	4.41%	10.48B
TOKYO CENTURY CORPORATION	8.86x	3.15x	28.13x	3.76%	8.01B
REC LIMITED	4.45x	-	-	7.05%	7.88B
L&T FINANCE LIMITED	16.88x	14.24x	34.3x	1.32%	6.87B
Average	9.55x	7.20x	23.41x	3.89%	9.8B
Weighted average by Cap.	9.24x	6.81x	18.74x	3.5%