Valuation Ushio Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 31/08/2026 +04			5-day change	1st Jan Change
3,889.00 ^JPY	-0.05%		+0.44%	+55.25%

08-04	Ushio Inc. Provides Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-04	Ushio Inc. Provides Consolidated Earnings Guidance for the 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	220,199	190,105	199,687	166,732	226,491	308,739	-	-
Change	-	-13.67%	5.04%	-16.5%	35.84%	36.31%	-	-
Enterprise Value (EV) ¹	145,162	131,611	162,767	139,801	226,491	301,426	301,094	296,389
Change	-	-9.34%	23.67%	-14.11%	62.01%	33.09%	-0.11%	-1.56%
P/E	17.5x	14.4x	20.1x	26.3x	29.7x	28.1x	21.1x	18x
PBR	0.94x	0.8x	0.84x	0.82x	1.13x	1.53x	1.47x	1.41x
PEG	-	1.4x	-1.3x	-0.9x	0.8x	0.6x	0.6x	1x
Capitalization / Revenue	1.48x	1.09x	1.11x	0.94x	1.26x	1.45x	1.36x	1.31x
EV / Revenue	0.98x	0.75x	0.91x	0.79x	1.26x	1.41x	1.33x	1.26x
EV / EBITDA	7.2x	5.57x	7.6x	8.31x	10.9x	12.6x	9.59x	7.82x
EV / EBIT	11.1x	8.3x	12.5x	15.8x	18.9x	20x	14.4x	11.6x
EV / FCF	9.01x	-433x	-38.2x	25.1x	-53.7x	-27x	36.1x	-
FCF Yield	11.1%	-0.23%	-2.62%	3.99%	-1.86%	-3.7%	2.77%	-
Dividend per Share ²	50	50	50	70	70	70	85	110
Rate of return	2.74%	3%	2.56%	3.78%	2.49%	1.8%	2.18%	2.83%
EPS ²	104.5	115.7	97.22	70.27	94.88	138.7	184.1	216.5
Distribution rate	47.8%	43.2%	51.4%	99.6%	73.8%	50.5%	46.2%	50.8%
Net sales ¹	148,821	175,025	179,420	177,616	179,211	213,460	226,450	235,367
EBITDA ¹	20,170	23,645	21,416	16,816	20,719	24,000	31,400	37,900
EBIT ¹	13,068	15,861	12,976	8,825	11,959	15,050	20,850	25,500
Net income ¹	12,606	13,699	10,785	6,797	7,995	11,436	15,368	18,467
Net Debt ¹	-75,037	-58,494	-36,920	-26,931	-	-7,313	-7,645	-12,350
Reference price ²	1,826.00	1,665.00	1,949.50	1,851.00	2,815.50	3,891.00	3,891.00	3,891.00
Nbr of stocks (in thousands)	120,591	114,177	102,430	90,077	80,444	79,347	-	-
Announcement Date	11/05/22	11/05/23	14/05/24	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.($)
USHIO INC.	28.06x	1.41x	12.56x	1.8%	1.93B
SIEMENS AG	26.94x	3.15x	17.16x	1.94%	258B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.77x	2.33x	10.46x	2.88%	257B
SCHNEIDER ELECTRIC SE	31.88x	4.08x	18.82x	1.53%	197B
EATON CORPORATION PLC	35.78x	5.32x	22.65x	1.06%	156B
DELTA ELECTRONICS, INC.	44.55x	5.98x	26.68x	0.96%	150B
VERTIV HOLDINGS CO.	42.55x	7x	28.19x	0.1%	98.97B
DELTA ELECTRONICS (THAILAND)	87.58x	11.02x	62.54x	0.36%	92.77B
EMERSON ELECTRIC CO.	31.76x	5.13x	17.85x	1.42%	86.56B
FUJIKURA LTD.	31.12x	5.47x	21.14x	1.29%	55.28B
Average	37.80x	5.09x	23.81x	1.34%	135.44B
Weighted average by Cap.	34.67x	4.73x	21.93x	1.55%