Valuation UACJ Corporation

Stocks

Delayed Japan Exchange 10:09:15 02/11/2026 +04			5-day change	1st Jan Change
1,917.00 ^JPY	+0.42%		+3.23%	-9.66%

10-07	Jefferies Upgrades UACJ to Buy From Hold, Adjusts Price Target to 3,000 Yen From 2,700 Yen	MT
09-24	UACJ Says Furukawa Electric Share Sale to Boost Liquidity, Has No Impact on Operations	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	112,698	127,064	212,409	215,884	417,727	345,661	-	-
Change	-	12.75%	67.17%	1.64%	93.5%	-17.25%	-	-
Enterprise Value (EV) ¹	437,811	468,934	482,877	539,108	748,000	709,322	704,389	686,316
Change	-	7.11%	2.97%	11.64%	38.75%	-5.17%	-0.7%	-2.57%
P/E	3.52x	27x	15.3x	8.14x	10.7x	7.3x	7.85x	7.93x
PBR	0.49x	0.51x	0.77x	0.74x	1.2x	0.9x	0.83x	0.78x
PEG	-	-0.3x	0x	0x	0.2x	0.3x	-1.13x	-7.19x
Capitalization / Revenue	0.14x	0.13x	0.24x	0.22x	0.35x	0.25x	0.25x	0.24x
EV / Revenue	0.56x	0.49x	0.54x	0.54x	0.63x	0.51x	0.5x	0.48x
EV / EBITDA	4.86x	8.6x	6.05x	5.64x	6.4x	5.06x	5.08x	4.87x
EV / EBIT	7.36x	27.3x	15.4x	9.4x	9.73x	6.94x	7.9x	7.74x
EV / FCF	-33.1x	18.3x	8.23x	-19.4x	166x	-32.7x	14.1x	17.2x
FCF Yield	-3.02%	5.47%	12.2%	-5.15%	0.6%	-3.06%	7.11%	5.8%
Dividend per Share ²	21.25	21.25	22.5	37.5	55	72.2	70.5	70.83
Rate of return	3.64%	3.23%	2.04%	3.14%	2.38%	3.78%	3.69%	3.71%
EPS ²	166.2	24.38	71.84	146.5	214.8	261.4	243.3	240.6
Distribution rate	12.8%	87.1%	31.3%	25.6%	25.6%	27.6%	29%	29.4%
Net sales ¹	782,911	962,885	892,781	998,781	1,181,716	1,400,286	1,409,770	1,429,614
EBITDA ¹	90,105	54,503	79,800	95,508	116,946	140,233	138,537	141,028
EBIT ¹	59,520	17,207	31,378	57,361	76,863	102,158	89,150	88,667
Net income ¹	32,054	4,703	13,858	27,979	38,882	49,491	44,051	43,565
Net Debt ¹	325,113	341,870	270,468	323,224	330,273	363,661	358,728	340,655
Reference price ²	584.25	658.75	1,101.25	1,192.50	2,307.00	1,909.00	1,909.00	1,909.00
Nbr of stocks (in thousands)	192,893	192,887	192,880	181,035	181,069	181,069	-	-
Announcement Date	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.($)
UACJ CORPORATION	7.3x	0.51x	5.06x	3.78%	2.19B
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	6.09x	0.98x	3.71x	-	28.11B
CHINA HONGQIAO GROUP LIMITED	4.98x	0.92x	2.78x	13.08%	25.31B
HINDALCO INDUSTRIES LIMITED	7.87x	0.82x	5.93x	0.7%	20.88B
ALUMINUM CORPORATION OF CHINA LIMITED	4.91x	0.56x	2.34x	7.21%	20.55B
NORSK HYDRO ASA	7.29x	0.68x	4.09x	6.63%	14.14B
PRESS METAL ALUMINIUM HOLDINGS	21.52x	3.38x	13.46x	1.5%	14.11B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	8.65x	-	-	6.92%	13.37B
YUNNAN ALUMINIUM CO., LTD.	6.49x	1.01x	3.79x	5.19%	13.21B
Average	8.35x	1.11x	5.15x	5.62%	16.88B
Weighted average by Cap.	7.81x	1.09x	4.73x	6.29%