|
Market Closed -
Japan Exchange
10:30:00 27/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 3,354.00 JPY | +3.20% |
|
-4.99% | +33.89% |
| 09-24 | Japan's Nikkei ends higher as Meta AI device lifts CPU-related stocks | RE |
| 09-24 | Japan's Nikkei gains as Meta's AI gadget launch lifts CPU-related stocks | RE |
Company Valuation: Ushio Inc.
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 | 257,878 | - | - |
| Change | - | -13.67% | 5.04% | -16.5% | 35.84% | 13.86% | - | - |
| Enterprise Value (EV) | 145,162 | 131,611 | 162,767 | 139,801 | 226,491 | 257,878 | 257,878 | 257,878 |
| Change | - | -9.34% | 23.67% | -14.11% | 62.01% | 13.86% | 0% | 0% |
| P/E | 17.5x | 14.4x | 20.1x | 26.3x | 29.7x | 21.4x | 16.2x | 13.9x |
| PBR | 0.94x | 0.8x | 0.84x | 0.82x | 1.13x | 1.11x | - | - |
| PEG | - | 1.4x | -1.3x | -0.9x | 0.8x | 0.4x | 0.5x | 0.9x |
| Capitalization / Revenue | 1.48x | 1.09x | 1.11x | 0.94x | 1.26x | 1.18x | 1.1x | 1.05x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.18x | 1.1x | 1.05x |
| EV / EBITDA | - | - | - | - | - | - | - | - |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 16.4x | 12x | 10.2x |
| EV / FCF | 0x | -0x | -0x | 0x | -0x | -23.1x | 31x | - |
| FCF Yield | 7.32% | -0.16% | -2.13% | 3.34% | -1.86% | -4.33% | 3.23% | - |
| Dividend per Share 2 | 50 | 50 | 50 | 70 | 70 | 75 | 85 | 100 |
| Rate of return | 2.74% | 3% | 2.56% | 3.78% | 2.49% | 2.31% | 2.62% | 3.08% |
| EPS 2 | 104.5 | 115.7 | 97.22 | 70.27 | 94.88 | 151.9 | 200.7 | 233 |
| Distribution rate | 47.8% | 43.2% | 51.4% | 99.6% | 73.8% | 49.4% | 42.3% | 42.9% |
| Net sales 1 | 148,821 | 175,025 | 179,420 | 177,616 | 179,211 | 218,400 | 233,467 | 245,450 |
| EBITDA | 20,170 | 23,645 | 21,416 | 16,816 | 20,719 | - | - | - |
| EBIT 1 | 13,068 | 15,861 | 12,976 | 8,825 | 11,959 | 15,688 | 21,467 | 25,350 |
| Net income 1 | 12,606 | 13,699 | 10,785 | 6,797 | 7,995 | 12,070 | 15,957 | 18,550 |
| Net Debt | -75,037 | -58,494 | -36,920 | -26,931 | - | - | - | - |
| Reference price 2 | 1,826.00 | 1,665.00 | 1,949.50 | 1,851.00 | 2,815.50 | 3,250.00 | 3,250.00 | 3,250.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.4x | - | - | 2.31% | 1.64B | |
| 24.03x | 2.87x | 15.68x | 2.14% | 225B | |
| 12.3x | 1.35x | 6.36x | 4.14% | 166B | |
| 24.33x | 3.2x | 14.66x | 1.98% | 149B | |
| 33.05x | 4.94x | 20.73x | 1.19% | 144B | |
| 38.44x | 5.1x | 22.93x | 1.3% | 124B | |
| 30.14x | 4.32x | 21.19x | 0.9% | 100B | |
| 32.98x | 5.32x | 18.53x | 1.37% | 90.2B | |
| 30.94x | 3.84x | 20.64x | 1.1% | 89.35B | |
| 86.67x | 10.72x | 61.3x | 0.36% | 88.98B | |
| Average | 33.43x | 4.63x | 22.45x | 1.68% | 117.82B | |
| Weighted average by Cap. | 31.50x | 4.17x | 20.14x | 1.82% |
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
- 6925 Stock
- Valuation Ushio Inc.
Select your edition
All financial news and data tailored to specific country editions
