|
Market Closed -
Japan Exchange
06:30:00 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 3,399.00 JPY | +1.34% |
|
-3.71% | +35.69% |
| 09-24 | Japan's Nikkei ends higher as Meta AI device lifts CPU-related stocks | RE |
| 09-24 | Japan's Nikkei gains as Meta's AI gadget launch lifts CPU-related stocks | RE |
Company Valuation: Ushio Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 220,199 | 190,105 | 199,687 | 166,732 | 226,491 | 269,700 | - | - |
| Change | - | -13.67% | 5.04% | -16.5% | 35.84% | 19.08% | - | - |
| Enterprise Value (EV) | 145,162 | 131,611 | 162,767 | 139,801 | 226,491 | 269,700 | 269,700 | 269,700 |
| Change | - | -9.34% | 23.67% | -14.11% | 62.01% | 19.08% | 0% | 0% |
| P/E | 17.5x | 14.4x | 20.1x | 26.3x | 29.7x | 22.4x | 16.9x | 14.6x |
| PBR | 0.94x | 0.8x | 0.84x | 0.82x | 1.13x | 1.16x | - | - |
| PEG | - | 1.4x | -1.3x | -0.9x | 0.8x | 0.4x | 0.5x | 0.9x |
| Capitalization / Revenue | 1.48x | 1.09x | 1.11x | 0.94x | 1.26x | 1.23x | 1.16x | 1.1x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.23x | 1.16x | 1.1x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 17.2x | 12.6x | 10.6x |
| EV / FCF | 0x | -0x | -0x | 0x | -0x | -24.2x | 32.4x | - |
| FCF Yield | 7.32% | -0.16% | -2.13% | 3.34% | -1.86% | -4.14% | 3.09% | - |
| Dividend per Share 2 | 50 | 50 | 50 | 70 | 70 | 75 | 85 | 100 |
| Rate of return | 2.74% | 3% | 2.56% | 3.78% | 2.49% | 2.21% | 2.5% | 2.94% |
| EPS 2 | 104.5 | 115.7 | 97.22 | 70.27 | 94.88 | 151.9 | 200.7 | 233 |
| Distribution rate | 47.8% | 43.2% | 51.4% | 99.6% | 73.8% | 49.4% | 42.3% | 42.9% |
| Net sales 1 | 148,821 | 175,025 | 179,420 | 177,616 | 179,211 | 218,400 | 233,467 | 245,450 |
| EBITDA | 20,170 | 23,645 | 21,416 | 16,816 | 20,719 | - | - | - |
| EBIT 1 | 13,068 | 15,861 | 12,976 | 8,825 | 11,959 | 15,688 | 21,467 | 25,350 |
| Net income 1 | 12,606 | 13,699 | 10,785 | 6,797 | 7,995 | 12,070 | 15,957 | 18,550 |
| Net Debt | -75,037 | -58,494 | -36,920 | -26,931 | - | - | - | - |
| Reference price 2 | 1,826.00 | 1,665.00 | 1,949.50 | 1,851.00 | 2,815.50 | 3,399.00 | 3,399.00 | 3,399.00 |
| Nbr of stocks (in thousands) | 120,591 | 114,177 | 102,430 | 90,077 | 80,444 | 79,347 | - | - |
| Announcement Date | 11/05/22 | 11/05/23 | 14/05/24 | 13/05/25 | 14/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.08x | - | - | 2.24% | 1.69B | |
| 24.47x | 2.92x | 15.92x | 2.1% | 228B | |
| 12.06x | 1.31x | 6.18x | 4.22% | 163B | |
| 25.12x | 3.29x | 15.07x | 1.92% | 152B | |
| 34.14x | 5.08x | 21.34x | 1.15% | 149B | |
| 37.21x | 4.93x | 22.18x | 1.34% | 121B | |
| 30.49x | 4.37x | 21.47x | 0.89% | 101B | |
| 33.91x | 5.46x | 19x | 1.33% | 92.75B | |
| 32.65x | 4.04x | 21.71x | 1.04% | 94.42B | |
| 84.52x | 10.45x | 59.77x | 0.37% | 86.78B | |
| Average | 33.66x | 4.65x | 22.51x | 1.66% | 119.02B | |
| Weighted average by Cap. | 31.64x | 4.18x | 20.17x | 1.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6925 Stock
- Valuation Ushio Inc.
Select your edition
All financial news and data tailored to specific country editions
