Valuation UPR Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 07/08/2026 +04			5-day change	1st Jan Change
1,006.00 ^JPY	+1.31%		-0.20%	+19.90%

05-18	Raku-P Co., Ltd. entered into Business Transfer Agreement to acquire Vehicle Solutions Business of UPR Corporation.	CI
09/05/24	Uniphar Logs Organic Gross Profit Growth in FY23, Affirms FY24 Guidance	MT

Data adjusted to current consolidation scope

Fiscal Period: August	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,690	10,172	18,996	9,421	6,059	7,705	-	-
Change	-	-39.06%	86.75%	-50.4%	-35.69%	27.18%	-	-
Enterprise Value (EV)	22,611	14,968	24,090	14,593	11,982	7,705	7,705	7,705
Change	-	-33.8%	60.94%	-39.42%	-17.9%	-35.69%	0%	0%
P/E	29.7x	14.9x	25.5x	15.8x	18x	7.7x	7.27x	6.82x
PBR	2.32x	1.31x	2.25x	1.06x	0.66x	-	-	-
PEG	-	0.7x	2.76x	-0.8x	-0.4x	0x	1.22x	1.04x
Capitalization / Revenue	1.29x	0.76x	1.28x	0.61x	0.39x	0.49x	0.48x	0.47x
EV / Revenue	0x	0x	0x	0x	0x	0.49x	0.48x	0.47x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7x	6.42x	5.93x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	13	13	14	15	25	36	40	43
Rate of return	0.6%	0.98%	0.56%	1.22%	3.16%	3.58%	3.98%	4.27%
EPS ²	73.31	88.9	97.11	77.99	43.89	130.6	138.4	147.5
Distribution rate	17.7%	14.6%	14.4%	19.2%	57%	27.6%	28.9%	29.2%
Net sales ¹	12,927	13,329	14,833	15,463	15,354	15,600	16,000	16,400
EBITDA	3,089	3,156	3,452	3,417	3,422	-	-	-
EBIT ¹	530	532	830	578	277	1,100	1,200	1,300
Net income ¹	561	680	743	597	336	1,000	1,060	1,130
Net Debt	5,921	4,796	5,094	5,172	5,923	-	-	-
Reference price ²	2,179.00	1,328.00	2,480.00	1,230.00	791.00	1,006.00	1,006.00	1,006.00
Nbr of stocks (in thousands)	7,660	7,660	7,660	7,659	7,659	7,659	-	-
Announcement Date	15/10/21	14/10/22	13/10/23	15/10/24	15/10/25	-	-	-

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.($)
UPR CORPORATION	7.7x	-	-	3.58%	48.86M
AERCAP HOLDINGS N.V.	8.98x	7.4x	8.54x	1.06%	23.43B
TOKYO CENTURY CORPORATION	9.56x	4.19x	41.86x	3.53%	7.82B
BOC AVIATION LIMITED	8.06x	9.04x	9.63x	4.8%	6.68B
GATX CORPORATION	17.41x	7.47x	12.05x	1.49%	6.27B
WILLSCOT HOLDINGS CORPORATION	23.23x	3.37x	8.45x	1.15%	4.42B
FUYO GENERAL LEASE CO., LTD.	8.77x	-	-	3.69%	2.56B
CHINA DEVELOPMENT BANK FINANCIAL LEASING CO., LTD.	2.81x	-	-	-	2.26B
Average	10.82x	6.29x	16.11x	2.76%	6.69B
Weighted average by Cap.	10.84x	6.75x	14.49x	2.12%