Valuation UACJ Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

05-29	UACJ Corporation - Analyst/Investor Day
05-14	UACJ Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	128,670	112,698	127,064	212,409	215,884	527,455	-	-
Change	-	-12.41%	12.75%	67.17%	1.64%	144.32%	-	-
Enterprise Value (EV) ¹	462,151	437,811	468,934	482,877	539,108	748,000	867,455	839,343
Change	-	-5.27%	7.11%	2.97%	11.64%	38.75%	-1.67%	-3.24%
P/E Ratio	-39.4x	3.52x	27x	15.3x	8.14x	10.7x	13.7x	14.9x
PBR	0.7x	0.49x	0.51x	0.77x	0.74x	1.2x	1.48x	1.41x
PEG	-	-0x	-0.3x	0x	0x	0.2x	0.6x	-1.74x
Capitalization / Revenue	0.23x	0.14x	0.13x	0.24x	0.22x	0.35x	0.4x	0.39x
EV / Revenue	0.81x	0.56x	0.49x	0.54x	0.54x	0.63x	0.66x	0.63x
EV / EBITDA	10.4x	4.86x	8.6x	6.05x	5.64x	6.4x	7.3x	7.19x
EV / EBIT	41.5x	7.36x	27.3x	15.4x	9.4x	9.73x	11.3x	11.4x
EV / FCF	22.5x	-33.1x	18.3x	8.23x	-19.4x	166x	-93.8x	23.8x
FCF Yield	4.44%	-3.02%	5.47%	12.2%	-5.15%	0.6%	-1.07%	4.2%
Dividend per Share ²	-	21.25	21.25	22.5	37.5	55	53.33	56.4
Rate of return	-	3.64%	3.23%	2.04%	3.14%	2.38%	1.83%	1.94%
EPS ²	-16.95	166.2	24.38	71.84	146.5	214.8	213.4	195
Distribution rate	-	12.8%	87.1%	31.3%	25.6%	25.6%	25%	28.9%
Net sales ¹	569,756	782,911	962,885	892,781	998,781	1,181,716	1,324,131	1,336,726
EBITDA ¹	44,540	90,105	54,503	79,800	95,508	116,946	118,749	116,762
EBIT ¹	11,144	59,520	17,207	31,378	57,361	76,863	76,475	73,625
Net income ¹	-3,269	32,054	4,703	13,858	27,979	38,882	35,825	35,325
Net Debt ¹	333,481	325,113	341,870	270,468	323,224	330,273	340,000	311,888
Reference price ²	667.00	584.25	658.75	1,101.25	1,192.50	2,913.00	2,913.00	2,913.00
Nbr of stocks (in thousands)	192,909	192,893	192,887	192,880	181,035	181,069	-	-
Announcement Date	12/05/21	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.($)
GUANGDONG HEC TECHNOLOGY HOLDING CO., LTD	61.3x	-	-	-	14.72B
JIANGSU DINGSHENG NEW MATERIALS JOINT-STOCK CO.,LTD	29.5x	0.8x	13.41x	0.75%	3.63B
NANTONG HAIXING ELECTRONICS CO., LTD.	64.79x	-	-	-	3.54B
HENAN MINGTAI AL.INDUSTRIAL CO.,LTD.	9.09x	-	-	-	3.13B
SHANGHAI HUAFON ALUMINIUM CORPORATION	11.51x	-	-	2.19%	2.63B
ANHUI XINBO ALUMINUM CO., LTD.	2.71x	-	-	-	446M
Average	29.82x	0.80x	13.41x	1.47%	4.68B
Weighted average by Cap.	46.22x	0.80x	13.41x	1.36%