Valuation Unipres Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 30/10/2026 +04			5-day change	1st Jan Change
1,230.00 ^JPY	+0.41%		-2.46%	-4.06%

08-06	Unipres Corporation Provides Consolidated Earnings Guidance for the Year Ending March 31, 2027	CI
05-12	Unipres Corporation Provides Dividend Guidance for the Second Quarter- End and Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	31,705	40,909	52,223	47,207	58,006	54,617	-	-
Change	-	29.03%	27.65%	-9.6%	22.88%	-5.84%	-	-
Enterprise Value (EV) ¹	90,716	75,525	68,511	54,692	52,499	42,505	40,807	37,890
Change	-	-16.75%	-9.29%	-20.17%	-4.01%	-19.04%	-3.99%	-7.15%
P/E	-3.99x	16.5x	9.93x	-2.26x	-6.94x	11.2x	8.96x	8.23x
PBR	0.26x	0.31x	0.34x	0.35x	0.44x	0.41x	0.39x	0.38x
PEG	-	-0x	0x	0x	0.1x	-0x	0.4x	0.93x
Capitalization / Revenue	0.12x	0.13x	0.16x	0.14x	0.18x	0.18x	0.17x	0.17x
EV / Revenue	0.36x	0.25x	0.2x	0.17x	0.16x	0.14x	0.13x	0.12x
EV / EBITDA	7.19x	2.76x	1.89x	1.51x	1.7x	1.53x	1.54x	1.35x
EV / EBIT	-11.9x	20.2x	6.27x	4.48x	3.86x	3.66x	3.21x	2.82x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	20	35	60	60	67.5	67.5	67.5
Rate of return	1.42%	2.17%	2.99%	5.63%	4.61%	5.51%	5.51%	5.51%
EPS ²	-176.9	55.77	118.1	-472.6	-187.5	109.2	136.7	148.9
Distribution rate	-5.65%	35.9%	29.6%	-12.7%	-32%	61.8%	49.4%	45.3%
Net sales ¹	254,450	304,442	335,079	330,045	321,943	311,650	314,050	316,050
EBITDA ¹	12,611	27,369	36,156	36,171	30,824	27,750	26,500	28,000
EBIT ¹	-7,593	3,738	10,927	12,198	13,603	11,600	12,700	13,450
Net income ¹	-7,955	2,483	5,256	-21,053	-8,342	4,865	6,090	6,630
Net Debt ¹	59,011	34,616	16,288	7,485	-5,507	-12,113	-13,810	-16,727
Reference price ²	705.00	920.00	1,172.00	1,066.00	1,301.00	1,225.00	1,225.00	1,225.00
Nbr of stocks (in thousands)	44,971	44,467	44,559	44,284	44,585	44,585	-	-
Announcement Date	12/05/22	11/05/23	10/05/24	13/05/25	12/05/26	-	-	-

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.($)
UNIPRES CORPORATION	11.21x	0.14x	1.53x	5.51%	346M
CUMMINS INC.	18.21x	1.99x	10.9x	1.61%	71.31B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	16.06x	1.11x	8.55x	2.32%	36.96B
DENSO CORPORATION	11.93x	0.57x	4.98x	3.94%	29.68B
WEICHAI POWER CO., LTD.	12.01x	0.5x	3.57x	4.89%	26.6B
HYUNDAI MOBIS CO.,LTD	7.71x	0.45x	5.79x	1.96%	23.28B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.77x	2.73x	9.66x	3.84%	19.99B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.48x	1.18x	12.39x	0.62%	17.65B
MAGNA INTERNATIONAL INC.	10.39x	0.49x	4.77x	3.07%	17.14B
GENUINE PARTS COMPANY	20.5x	0.85x	10.45x	3.47%	16.87B
Average	15.33x	1.00x	7.26x	3.12%	25.98B
Weighted average by Cap.	15.81x	1.24x	8.24x	2.67%