XJPX5741
Market cap1.63bUSD
Dec 27, Last price
5,320.00JPY
1D
0.19%
1Q
1.72%
Jan 2017
65.73%
IPO
-26.11%
Name
UACJ Corp
Chart & Performance
Profile
UACJ Corporation manufactures and sells aluminum products in Japan and internationally. The company offers flat rolled products, including aluminum alloy sheets for beverage containers, closures, automotive panels, and structures; lithographic sheets; foil stocks; aluminum brazing sheets; high-thermal-conductivity heat exchanger CC Al-Fe-Ni alloy fin stocks; high-performance coated aluminum sheets; aluminum alloy quenched sheets for aircraft; aluminum alloy plates for moss LNG tanks; aluminum alloy sheets for railway rolling stocks; aluminum alloys for lithium-ion battery housing cases and sealing materials; aluminum alloy thick plates; bright, high high-gloss, and specular gloss aluminum alloy sheets; aluminum checkered plate and aluminum panels; aluminum alloy sheets with high thermal conductivity; and material substitution products. It also provides extruded products, such as MS Drum uncut high-precision drawn aluminum pipes for photoconductor drums; MF Tube ultraprecision extruded aluminum tubes; continuously drawn aluminum pipes; aluminum alloy extrusions; free-cutting aluminum alloys; precision extruded materials for pneumatic equipment; aluminum alloy pipe and rods; lead-free free-machining aluminum alloys; micro shapes; and aluminum alloys for forging. In addition, it offers bare foils; and processed foils, such as printed foils, coated foils, or foils bonded with other materials. Further, the company provides casting and forged products comprising compressor wheel casting for turbo chargers, forged products for vacuum device chamber walls, aluminum forged products for aerospace applications, axle bearing housing for bullet trains, and friction-resistant products for compressors; precision-machined products, such as automotive parts, heat exchangers, plant equipment, and other parts and materials for the industrial sector; and automotive parts. UACJ Corporation was founded in 1897 and is headquartered in Tokyo, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 892,781,000 -7.28% | 962,885,000 22.99% | 782,911,000 37.41% | |||||||
Cost of revenue | 861,331,000 | 950,119,000 | 727,650,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 31,450,000 | 12,766,000 | 55,261,000 | |||||||
NOPBT Margin | 3.52% | 1.33% | 7.06% | |||||||
Operating Taxes | 5,563,000 | 1,609,000 | 13,520,000 | |||||||
Tax Rate | 17.69% | 12.60% | 24.47% | |||||||
NOPAT | 25,887,000 | 11,157,000 | 41,741,000 | |||||||
Net income | 13,858,000 194.66% | 4,703,000 -85.33% | 32,054,000 -1,080.54% | |||||||
Dividends | (6,269,000) | (4,099,000) | ||||||||
Dividend yield | 2.95% | 3.23% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 136,880,000 | 157,671,000 | 141,921,000 | |||||||
Long-term debt | 194,072,000 | 234,054,000 | 243,896,000 | |||||||
Deferred revenue | 495,000 | 17,195,000 | 16,648,000 | |||||||
Other long-term liabilities | 49,492,000 | 11,546,000 | 8,828,000 | |||||||
Net debt | 253,975,000 | 337,344,000 | 342,617,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 94,918,000 | 52,587,000 | 7,799,000 | |||||||
CAPEX | (33,181,000) | (26,258,000) | (20,932,000) | |||||||
Cash from investing activities | (36,196,000) | (26,928,000) | (21,035,000) | |||||||
Cash from financing activities | (43,994,000) | (19,089,000) | (652,000) | |||||||
FCF | 42,743,000 | (11,746,000) | (33,716,000) | |||||||
Balance | ||||||||||
Cash | 40,199,000 | 22,343,000 | 14,334,000 | |||||||
Long term investments | 36,778,000 | 32,038,000 | 28,866,000 | |||||||
Excess cash | 32,337,950 | 6,236,750 | 4,054,450 | |||||||
Stockholders' equity | 222,874,000 | 399,878,000 | 377,604,000 | |||||||
Invested Capital | 640,104,050 | 655,537,250 | 628,298,550 | |||||||
ROIC | 4.00% | 1.74% | 7.07% | |||||||
ROCE | 4.54% | 1.88% | 8.57% | |||||||
EV | ||||||||||
Common stock shares outstanding | 48,220 | 48,222 | 48,224 | |||||||
Price | 4,405.00 67.17% | 2,635.00 12.75% | 2,337.00 -12.41% | |||||||
Market cap | 212,409,100 67.17% | 127,064,970 12.75% | 112,699,488 -12.42% | |||||||
EV | 491,390,100 | 695,203,970 | 683,885,488 | |||||||
EBITDA | 67,856,000 | 50,062,000 | 89,299,000 | |||||||
EV/EBITDA | 7.24 | 13.89 | 7.66 | |||||||
Interest | 12,961,000 | 7,682,000 | 6,333,000 | |||||||
Interest/NOPBT | 41.21% | 60.18% | 11.46% |