|
Market Closed -
Japan Exchange
10:30:00 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 3,304.00 JPY | -0.54% |
|
+1.16% | +28.51% |
| 09-21 | UBE Corporation(TSE:4208) dropped from FTSE All-World Index | CI |
| 08-17 | UBE Corporation Provides Second Quarter-End and Year-End Dividend Guidance of the Fiscal Year Ending March 31, 2027 | CI |
Company Valuation: UBE Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 193,256 | 199,381 | 264,658 | 211,145 | 236,150 | 320,966 | - | - |
| Change | - | 3.17% | 32.74% | -20.22% | 11.84% | 35.92% | - | - |
| Enterprise Value (EV) 1 | 355,576 | 386,349 | 441,731 | 425,712 | 538,488 | 675,016 | 678,716 | 632,966 |
| Change | - | 8.65% | 14.33% | -3.63% | 26.49% | 25.35% | 0.55% | -6.74% |
| P/E | 8.01x | -28.4x | 9.13x | -43.8x | 9.89x | 13.2x | 11.2x | 10.2x |
| PBR | 0.52x | 0.55x | 0.65x | 0.53x | 0.54x | 0.71x | 0.69x | 0.67x |
| PEG | - | 0x | -0x | 0x | -0x | 5.93x | 0.6x | 1x |
| Capitalization / Revenue | 0.29x | 0.4x | 0.57x | 0.43x | 0.51x | 0.66x | 0.67x | 0.7x |
| EV / Revenue | 0.54x | 0.78x | 0.94x | 0.87x | 1.16x | 1.39x | 1.41x | 1.38x |
| EV / EBITDA | 4.41x | 9.26x | 9.01x | 9.42x | 11.6x | 11.1x | 9.59x | 8.51x |
| EV / EBIT | 8.07x | 23.7x | 19.7x | 23.6x | 28.4x | 31.9x | 24.8x | 22.6x |
| EV / FCF | -33.3x | -49x | 22.5x | -17.2x | -6.71x | -11.9x | 51.4x | 9.93x |
| FCF Yield | -3% | -2.04% | 4.45% | -5.83% | -14.9% | -8.38% | 1.94% | 10.1% |
| Dividend per Share 2 | 95 | 95 | 105 | 110 | 110 | 160 | 168.3 | 176.7 |
| Rate of return | 4.76% | 4.62% | 3.85% | 5.06% | 4.52% | 4.84% | 5.09% | 5.35% |
| EPS 2 | 249.3 | -72.25 | 298.6 | -49.6 | 245.8 | 251.2 | 295.2 | 325.2 |
| Distribution rate | 38.1% | -131% | 35.2% | -222% | 44.8% | 63.7% | 57% | 54.3% |
| Net sales 1 | 655,265 | 494,738 | 468,237 | 486,802 | 462,343 | 486,967 | 479,967 | 460,267 |
| EBITDA 1 | 80,544 | 41,700 | 49,028 | 45,216 | 46,400 | 60,600 | 70,750 | 74,350 |
| EBIT 1 | 44,038 | 16,290 | 22,456 | 18,045 | 18,941 | 21,167 | 27,333 | 27,967 |
| Net income 1 | 24,500 | -7,006 | 28,981 | -4,816 | 23,872 | 24,400 | 28,667 | 31,600 |
| Net Debt 1 | 162,320 | 186,968 | 177,073 | 214,567 | 302,338 | 354,050 | 357,750 | 312,000 |
| Reference price 2 | 1,997.00 | 2,055.00 | 2,726.50 | 2,174.50 | 2,431.00 | 3,304.00 | 3,304.00 | 3,304.00 |
| Nbr of stocks (in thousands) | 96,773 | 97,022 | 97,069 | 97,101 | 97,141 | 97,145 | - | - |
| Announcement Date | 12/05/22 | 12/05/23 | 13/05/24 | 12/05/25 | 13/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.22x | 1.39x | 11.17x | 4.82% | 2.04B | |
| 19.77x | 3.37x | 9.6x | 2.07% | 68.9B | |
| 10.91x | 0.95x | 7.84x | 4.26% | 50.7B | |
| 49.63x | 7.91x | 32.06x | 1.1% | 14.86B | |
| 12.5x | 0.86x | 6.09x | 2.84% | 13.73B | |
| 5.49x | 0.79x | 3.15x | 4.06% | 11.03B | |
| 11.26x | 0.74x | 4.89x | 2.9% | 10.16B | |
| 16.22x | 0.74x | 8.07x | 3.01% | 10.03B | |
| 35.59x | 1.64x | 8.67x | 2.13% | 8.69B | |
| 28.63x | 3.85x | 17.17x | 0.39% | 7.31B | |
| Average | 20.32x | 2.22x | 10.87x | 2.76% | 19.75B | |
| Weighted average by Cap. | 18.78x | 2.42x | 10.17x | 2.79% |
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
- 4208 Stock
- Valuation UBE Corporation
Select your edition
All financial news and data tailored to specific country editions
