Ushio Inc. (TYO:6925)
Japan flag Japan · Delayed Price · Currency is JPY
4,156.00
+42.00 (1.02%)
May 29, 2026, 3:30 PM JST

Ushio Statistics

Total Valuation

Ushio has a market cap or net worth of JPY 329.79 billion. The enterprise value is 326.43 billion.

Market Cap329.79B
Enterprise Value 326.43B

Important Dates

The last earnings date was Thursday, May 14, 2026.

Earnings Date May 14, 2026
Ex-Dividend Date Mar 30, 2026

Share Statistics

Ushio has 79.35 million shares outstanding. The number of shares has decreased by -12.89% in one year.

Current Share Class 79.35M
Shares Outstanding 79.35M
Shares Change (YoY) -12.89%
Shares Change (QoQ) -2.13%
Owned by Insiders (%) n/a
Owned by Institutions (%) 60.62%
Float 79.35M

Valuation Ratios

The trailing PE ratio is 43.80 and the forward PE ratio is 34.64.

PE Ratio 43.80
Forward PE 34.64
PS Ratio 1.84
PB Ratio 1.66
P/TBV Ratio 1.76
P/FCF Ratio 34.55
P/OCF Ratio 18.18
PEG Ratio n/a
Financial Ratio History

Enterprise Valuation

The stock's EV/EBITDA ratio is 15.76, with an EV/FCF ratio of 34.20.

EV / Earnings 40.83
EV / Sales 1.82
EV / EBITDA 15.76
EV / EBIT 27.30
EV / FCF 34.20

Financial Position

The company has a current ratio of 2.71, with a Debt / Equity ratio of 0.38.

Current Ratio 2.71
Quick Ratio 1.52
Debt / Equity 0.38
Debt / EBITDA 3.60
Debt / FCF 7.82
Interest Coverage 27.06

Financial Efficiency

Return on equity (ROE) is 4.01% and return on invested capital (ROIC) is 3.36%.

Return on Equity (ROE) 4.01%
Return on Assets (ROA) 2.38%
Return on Invested Capital (ROIC) 3.36%
Return on Capital Employed (ROCE) 4.69%
Weighted Average Cost of Capital (WACC) 6.73%
Revenue Per Employee 29.80M
Profits Per Employee 1.33M
Employee Count6,013
Asset Turnover 0.57
Inventory Turnover 1.47

Taxes

In the past 12 months, Ushio has paid 7.21 billion in taxes.

Income Tax 7.21B
Effective Tax Rate 47.42%

Stock Price Statistics

The stock price has increased by +138.78% in the last 52 weeks. The beta is 0.72, so Ushio's price volatility has been lower than the market average.

Beta (5Y) 0.72
52-Week Price Change +138.78%
50-Day Moving Average 3,339.94
200-Day Moving Average 2,710.90
Relative Strength Index (RSI) 65.43
Average Volume (20 Days) 655,040

Short Selling Information

Short Interest n/a
Short Previous Month n/a
Short % of Shares Out n/a
Short % of Float n/a
Short Ratio (days to cover) n/a

Income Statement

In the last 12 months, Ushio had revenue of JPY 179.21 billion and earned 8.00 billion in profits. Earnings per share was 94.88.

Revenue179.21B
Gross Profit 65.52B
Operating Income 11.96B
Pretax Income 15.21B
Net Income 8.00B
EBITDA 20.72B
EBIT 11.96B
Earnings Per Share (EPS) 94.88
Full Income Statement

Balance Sheet

The company has 77.98 billion in cash and 74.61 billion in debt, with a net cash position of 3.37 billion or 42.51 per share.

Cash & Cash Equivalents 77.98B
Total Debt 74.61B
Net Cash 3.37B
Net Cash Per Share 42.51
Equity (Book Value) 198.34B
Book Value Per Share 2,455.86
Working Capital 130.21B
Full Balance Sheet

Cash Flow

In the last 12 months, operating cash flow was 18.14 billion and capital expenditures -8.60 billion, giving a free cash flow of 9.55 billion.

Operating Cash Flow 18.14B
Capital Expenditures -8.60B
Depreciation & Amortization 8.76B
Net Borrowing 30.09B
Free Cash Flow 9.55B
FCF Per Share 120.29
Full Cash Flow Statement

Margins

Gross margin is 36.56%, with operating and profit margins of 6.67% and 4.46%.

Gross Margin 36.56%
Operating Margin 6.67%
Pretax Margin 8.49%
Profit Margin 4.46%
EBITDA Margin 11.56%
EBIT Margin 6.67%
FCF Margin 5.33%

Dividends & Yields

This stock pays an annual dividend of 70.00, which amounts to a dividend yield of 1.68%.

Dividend Per Share 70.00
Dividend Yield 1.68%
Dividend Growth (YoY) n/a
Years of Dividend Growth 1
Payout Ratio 77.82%
Buyback Yield 12.89%
Shareholder Yield 14.57%
Earnings Yield 2.42%
FCF Yield 2.89%
Dividend Details

Fair Value

There are several formulas that can be used to estimate the intrinsic value of a stock.

Lynch Fair Value
Lynch Upside
Graham Number
Graham Upside

Analyst Forecast

The average price target for Ushio is 3,100.00, which is -25.41% lower than the current price. The consensus rating is "Buy".

Price Target 3,100.00
Price Target Difference -25.41%
Analyst Consensus Buy
Analyst Count 4
Revenue Growth Forecast (5Y) n/a
EPS Growth Forecast (5Y) n/a

Stock Splits

This stock does not have any record of stock splits.

Last Split Date n/a
Split Type n/a
Split Ratio n/a

Scores

Ushio has an Altman Z-Score of 2.39 and a Piotroski F-Score of 6. A Z-score under 3 suggests an increased risk of bankruptcy.

Altman Z-Score 2.39
Piotroski F-Score 6