Valuation Ushio Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 17/07/2026 +04			5-day change	1st Jan Change
3,824.00 ^JPY	-6.18%		-12.35%	+52.65%

07-17	SBI Securities Starts Ushio at Buy with 5,400 Yen Price Target	MT
07-01	Jefferies Upgrades Ushio to Buy From Hold, Adjusts Price Target to 5,500 Yen From 5,000 Yen	MT

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	303,424	-	-
Change	-	-13.67%	5.04%	-16.5%	35.84%	33.97%	-	-
Enterprise Value (EV) ¹	145,162	131,611	162,767	139,801	226,491	316,392	316,186	303,424
Change	-	-9.34%	23.67%	-14.11%	62.01%	39.69%	-0.07%	-4.04%
P/E	17.5x	14.4x	20.1x	26.3x	29.7x	28.6x	21.6x	18.7x
PBR	0.94x	0.8x	0.84x	0.82x	1.13x	1.48x	1.53x	-
PEG	-	1.4x	-1.3x	-0.9x	0.8x	0.7x	0.7x	1.2x
Capitalization / Revenue	1.48x	1.09x	1.11x	0.94x	1.26x	1.42x	1.37x	1.32x
EV / Revenue	0.98x	0.75x	0.91x	0.79x	1.26x	1.48x	1.43x	1.32x
EV / EBITDA	7.2x	5.57x	7.6x	8.31x	10.9x	12.6x	11x	-
EV / EBIT	11.1x	8.3x	12.5x	15.8x	18.9x	21.4x	16x	12.3x
EV / FCF	9.01x	-433x	-38.2x	25.1x	-53.7x	-28.4x	38x	-
FCF Yield	11.1%	-0.23%	-2.62%	3.99%	-1.86%	-3.53%	2.63%	-
Dividend per Share ²	50	50	50	70	70	70	80.67	100
Rate of return	2.74%	3%	2.56%	3.78%	2.49%	1.83%	2.11%	2.62%
EPS ²	104.5	115.7	97.22	70.27	94.88	133.7	176.7	204.4
Distribution rate	47.8%	43.2%	51.4%	99.6%	73.8%	52.3%	45.6%	48.9%
Net sales ¹	148,821	175,025	179,420	177,616	179,211	213,067	220,675	230,650
EBITDA ¹	20,170	23,645	21,416	16,816	20,719	25,190	28,745	-
EBIT ¹	13,068	15,861	12,976	8,825	11,959	14,800	19,750	24,650
Net income ¹	12,606	13,699	10,785	6,797	7,995	11,627	14,800	18,100
Net Debt ¹	-75,037	-58,494	-36,920	-26,931	-	12,968	12,762	-
Reference price ²	1,826.00	1,665.00	1,949.50	1,851.00	2,815.50	3,824.00	3,824.00	3,824.00
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.	28.59x	1.48x	12.56x	1.83%	1.87B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.19x	2.32x	10.23x	2.96%	249B
SIEMENS AG	24.99x	2.93x	15.99x	2.13%	233B
SCHNEIDER ELECTRIC SE	28.24x	3.66x	16.89x	1.75%	169B
EATON CORPORATION PLC	34.39x	5.32x	22.68x	1.08%	155B
DELTA ELECTRONICS, INC.	42.84x	5.69x	24.65x	1.02%	139B
DELTA ELECTRONICS (THAILAND)	98.21x	13.59x	71.11x	0.3%	111B
VERTIV HOLDINGS CO.	49.69x	7.95x	32.34x	0.08%	111B
EMERSON ELECTRIC CO.	28.56x	4.7x	16.4x	1.58%	78.16B
AMETEK, INC.	32.72x	6.83x	21.28x	0.57%	54.32B
Average	38.54x	5.45x	24.41x	1.33%	130.24B
Weighted average by Cap.	35.86x	5.09x	23.07x	1.57%