Valuation Cleanup Corporation

Stocks

Delayed Japan Exchange 20:24:55 2026-09-10 EDT			5-day change	1st Jan Change
930.00 ^JPY	-2.00%		-6.25%	+6.41%

08-06	Cleanup Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-11	Cleanup Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and Full Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	20,032	19,552	25,492	28,528	23,623	32,479
Change	-	-2.39%	30.38%	11.91%	-17.19%	37.49%
Enterprise Value (EV) ¹	5,036	2,054	7,516	15,220	11,574	21,866
Change	-	-59.21%	265.85%	102.5%	-23.96%	88.93%
P/E	11.5x	6.2x	10.1x	19.8x	13.7x	9.52x
PBR	0.38x	0.36x	0.46x	0.5x	0.41x	0.54x
PEG	-	0.1x	-0.5x	-0.5x	0.7x	0x
Capitalization / Revenue	0.19x	0.17x	0.21x	0.22x	0.18x	0.24x
EV / Revenue	0.05x	0.02x	0.06x	0.12x	0.09x	0.16x
EV / EBITDA	0.87x	0.3x	1.2x	2.71x	1.55x	2.51x
EV / EBIT	1.93x	0.54x	2.49x	11.9x	5.59x	5.54x
EV / FCF	3.35x	0.54x	7.46x	-6.49x	53.3x	-655x
FCF Yield	29.9%	186%	13.4%	-15.4%	1.88%	-0.15%
Dividend per Share ²	20	23	26	26	31	33
Rate of return	3.68%	4.34%	3.76%	3.29%	4.73%	3.58%
EPS ²	47.33	85.52	68.39	39.94	47.66	96.71
Distribution rate	42.3%	26.9%	38%	65.1%	65%	34.1%
Net sales ¹	104,185	113,305	124,012	127,982	129,987	134,487
EBITDA ¹	5,795	6,838	6,240	5,611	7,472	8,712
EBIT ¹	2,616	3,796	3,015	1,283	2,071	3,949
Net income ¹	1,746	3,155	2,523	1,468	1,719	3,475
Net Debt ¹	-14,996	-17,498	-17,976	-13,308	-12,049	-10,613
Reference price ²	543.00	530.00	691.00	791.00	655.00	921.00
Nbr of stocks (in thousands)	36,891	36,891	36,891	36,065	36,065	35,265
Announcement Date	6/25/21	6/28/22	6/28/23	6/26/24	6/25/25	6/24/26

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.($)
CLEANUP CORPORATION	-	-	-	-	220M
SAINT-GOBAIN	12.06x	0.94x	6.12x	3.3%	40.65B
ASSA ABLOY AB	21.81x	2.76x	13.51x	2.01%	39.53B
MASCO CORPORATION	15.44x	2.12x	10.6x	1.84%	13.63B
QXO, INC.	-23.11x	1.45x	16.28x	4.01%	13.19B
CARLISLE COMPANIES INCORPORATED	17.99x	2.99x	12.3x	1.37%	13.37B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.65x	4.2x	15.28x	0.96%	7.73B
AGC INC.	14.77x	0.74x	4.93x	3.76%	7.72B
SIMPSON MANUFACTURING CO., INC.	19.26x	2.89x	11.85x	0.67%	7.24B
ARMSTRONG WORLD INDUSTRIES, INC.	20.62x	4.15x	12.08x	0.83%	7.07B
Average	14.05x	2.47x	11.44x	2.08%	15.03B
Weighted average by Cap.	14.07x	2.16x	10.88x	2.38%