Valuation ULVAC, Inc.

Stocks

Delayed Japan Exchange 09:04:22 15/09/2026 +04			5-day change	1st Jan Change
6,933.00 ^JPY	+0.93%		-1.42%	-2.12%

08:54am	Nanya Technology to Acquire Machinery Equipment for NT$1.16 Billion	MT
08-25	Ulvac, Inc. Announces Completion of Company Split of Consolidated Subsidiary	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	277,308	227,530	300,025	517,832	261,282	337,775	-	-
Change	-	-17.95%	31.86%	72.6%	-49.54%	29.28%	-	-
Enterprise Value (EV) ¹	228,297	152,259	247,519	472,189	201,930	440,363	265,931	256,870
Change	-	-33.31%	62.56%	90.77%	-57.24%	118.08%	-6.42%	-3.41%
P/E	18.7x	11.3x	21.2x	25.6x	15.7x	29.8x	15.7x	13x
PBR	1.71x	1.2x	1.51x	2.35x	1.17x	2.11x	1.34x	1.25x
PEG	-	0.3x	-0.7x	0.6x	-0.9x	11.64x	2.57x	0.6x
Capitalization / Revenue	1.52x	0.94x	1.32x	1.98x	1.04x	1.89x	1.27x	1.2x
EV / Revenue	1.25x	0.63x	1.09x	1.81x	0.8x	1.64x	1x	0.91x
EV / EBITDA	8.92x	3.94x	8.78x	12.1x	5.41x	14.5x	6.31x	5.24x
EV / EBIT	13.3x	5.07x	12.4x	15.9x	7.61x	22.5x	8.61x	6.93x
EV / FCF	12.3x	5.75x	-16.9x	-200x	10.6x	34.6x	33.2x	11x
FCF Yield	8.15%	17.4%	-5.92%	-0.5%	9.46%	2.89%	3.01%	9.08%
Dividend per Share ²	95	124	109	144	164	152	160.1	191.4
Rate of return	1.69%	2.68%	1.79%	1.37%	3.09%	1.47%	2.33%	2.79%
EPS ²	301.1	410.4	287.7	410.7	338.7	347.4	436.6	528.4
Distribution rate	31.5%	30.2%	37.9%	35.1%	48.4%	43.8%	36.7%	36.2%
Net sales ¹	183,011	241,260	227,528	261,115	251,184	269,130	266,526	282,504
EBITDA ¹	25,583	38,648	28,191	38,952	37,328	30,405	42,112	48,993
EBIT ¹	17,197	30,061	19,946	29,771	26,523	19,598	30,896	37,092
Net income ¹	14,830	20,211	14,169	20,233	16,687	17,092	21,474	25,976
Net Debt ¹	-49,011	-75,271	-52,506	-45,643	-59,352	-68,340	-71,844	-80,904
Reference price ²	5,630.00	4,620.00	6,092.00	10,510.00	5,306.00	6,869.00	6,869.00	6,869.00
Nbr of stocks (in thousands)	49,255	49,249	49,249	49,270	49,243	49,174	-	-
Announcement Date	10/08/21	09/08/22	08/08/23	13/08/24	13/08/25	14/08/26	-	-

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.($)
ULVAC, INC.	16.79x	1.09x	7.88x	2.28%	2.19B
ASML HOLDING N.V.	38.45x	12.93x	29.42x	0.61%	615B
LAM RESEARCH CORPORATION	31.7x	10.51x	25.93x	0.38%	342B
TOKYO ELECTRON LIMITED	30.08x	6.76x	20.79x	1.62%	150B
ASE TECHNOLOGY HOLDING CO., LTD.	33.2x	3.59x	16.57x	1.57%	84.64B
ENTEGRIS, INC.	51.39x	6.83x	23.83x	0.29%	19.64B
LASERTEC CORPORATION	40.22x	12.92x	26.83x	0.94%	19.99B
SCREEN HOLDINGS CO., LTD.	19.69x	2.84x	12.16x	1.55%	14.81B
ONTO INNOVATION INC.	46.34x	8.65x	25.77x	-	12.27B
Average	34.21x	7.35x	21.02x	1.15%	140.07B
Weighted average by Cap.	35.32x	10.64x	26.18x	0.75%