Valuation Unipres Corporation

Stocks

Delayed Japan Exchange 12:45:10 2026-10-06 am EDT			5-day change	1st Jan Change
1,292.00 ^JPY	+0.86%		+0.47%	+0.78%

Aug. 06	Unipres Corporation Provides Consolidated Earnings Guidance for the Year Ending March 31, 2027	CI
May. 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	57,114	-	-
Change	-	29.03%	27.65%	-9.6%	22.88%	-1.54%	-	-
Enterprise Value (EV) ¹	90,716	75,525	68,511	54,692	52,499	45,001	43,304	40,387
Change	-	-16.75%	-9.29%	-20.17%	-4.01%	-14.28%	-3.77%	-6.74%
P/E	-3.99x	16.5x	9.93x	-2.26x	-6.94x	11.7x	9.37x	8.61x
PBR	0.26x	0.31x	0.34x	0.35x	0.44x	0.42x	0.41x	0.4x
PEG	-	-0x	0x	0x	0.1x	-0x	0.4x	0.97x
Capitalization / Revenue	0.12x	0.13x	0.16x	0.14x	0.18x	0.18x	0.18x	0.18x
EV / Revenue	0.36x	0.25x	0.2x	0.17x	0.16x	0.14x	0.14x	0.13x
EV / EBITDA	7.19x	2.76x	1.89x	1.51x	1.7x	1.62x	1.63x	1.44x
EV / EBIT	-11.9x	20.2x	6.27x	4.48x	3.86x	3.88x	3.41x	3x
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%	5.27%	5.27%	5.27%
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	1,281.00	1,281.00	1,281.00
Nbr of stocks (in thousands)	44,971	44,467	44,559	44,284	44,585	44,585	-	-
Announcement Date	5/12/22	5/11/23	5/10/24	5/13/25	5/12/26	-	-	-

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	11.7x	0.14x	1.62x	5.28%	361M
CUMMINS INC.	18.47x	2.02x	11.1x	1.58%	72.05B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.2x	1.45x	11.14x	1.75%	48.69B
DENSO CORPORATION	11.55x	0.55x	4.79x	4.06%	29.23B
HYUNDAI MOBIS CO.,LTD	8.26x	0.49x	6.27x	1.83%	25.27B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.93x	4.24%	20.21B
GENUINE PARTS COMPANY	19.86x	0.87x	10.48x	3.33%	17.4B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.23x	1.16x	12.24x	0.63%	17.22B
MAGNA INTERNATIONAL INC.	10.36x	0.49x	4.76x	3.07%	17.26B
CONTINENTAL AG	12.91x	1.34x	6.91x	4.25%	15.47B
Average	15.79x	1.11x	7.82x	3%	26.32B
Weighted average by Cap.	16.84x	1.37x	9.13x	2.43%