Valuation Earth Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
4,705.00 ^JPY	-0.11%		+3.41%	-5.24%

05-13	Earth Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-13	Earth Corporation Provides Consolidated Earnings Guidance for the First Half and Fiscal Year Ending December 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	135,232	111,643	101,120	121,955	108,473	102,792	-	-
Change	-	-17.44%	-9.42%	20.6%	-11.05%	-5.24%	-	-
Enterprise Value (EV) ¹	117,903	99,071	93,615	109,948	92,865	81,446	82,921	81,144
Change	-	-15.97%	-5.51%	17.45%	-15.54%	-12.3%	1.81%	-2.14%
P/E Ratio	18.9x	21x	24.6x	35.4x	20.7x	17.1x	15.8x	14.8x
PBR	2.25x	1.78x	1.52x	1.77x	1.45x	1.32x	1.27x	1.21x
PEG	-	-0.8x	-1.1x	-2.4x	0.4x	1.2x	1.87x	2.14x
Capitalization / Revenue	0.66x	0.73x	0.64x	0.72x	0.61x	0.55x	0.53x	0.51x
EV / Revenue	0.58x	0.65x	0.59x	0.65x	0.52x	0.43x	0.43x	0.41x
EV / EBITDA	8.3x	8.78x	8.93x	10.1x	7.23x	5.86x	5.85x	5.45x
EV / EBIT	11.1x	13.3x	14.7x	17.1x	11.5x	9.12x	8.61x	7.9x
EV / FCF	74x	-41.9x	114x	11.9x	14.9x	13.2x	14.8x	13.3x
FCF Yield	1.35%	-2.39%	0.88%	8.42%	6.72%	7.56%	6.74%	7.54%
Dividend per Share ²	118	118	118	120	125	128.3	131.7	135.7
Rate of return	1.92%	2.33%	2.58%	2.14%	2.52%	2.73%	2.8%	2.88%
EPS ²	323.8	240.5	185.6	158.3	240	274.6	297.7	318.3
Distribution rate	36.4%	49.1%	63.6%	75.8%	52.1%	46.7%	44.2%	42.6%
Net sales ¹	203,785	152,339	158,344	169,278	179,182	187,567	193,733	199,800
EBITDA ¹	14,203	11,286	10,488	10,849	12,841	13,893	14,180	14,880
EBIT ¹	10,667	7,434	6,370	6,425	8,087	8,933	9,633	10,267
Net income ¹	7,142	5,303	4,102	3,475	5,238	6,005	6,512	6,962
Net Debt ¹	-17,329	-12,572	-7,505	-12,007	-15,608	-21,346	-19,871	-21,648
Reference price ²	6,130.00	5,060.00	4,570.00	5,600.00	4,965.00	4,705.00	4,705.00	4,705.00
Nbr of stocks (in thousands)	22,061	22,064	22,127	21,778	21,848	21,847	-	-
Announcement Date	2/14/22	2/13/23	2/13/24	2/13/25	2/13/26	-	-	-

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.($)
EARTH CORPORATION	17.14x	0.43x	5.86x	2.73%	642M
RECKITT BENCKISER GROUP PLC	15.49x	2.97x	10.66x	4.68%	39.77B
CHURCH & DWIGHT CO., INC.	25.88x	4.05x	17.36x	1.27%	23.12B
THE CLOROX COMPANY	18.74x	2.45x	13.22x	5.17%	11.71B
REYNOLDS CONSUMER PRODUCTS INC.	14.64x	1.69x	9.46x	3.89%	4.96B
PT UNILEVER INDONESIA TBK	14.41x	1.78x	10.71x	10.15%	3.54B
WD-40 COMPANY	37.23x	4.6x	25.13x	-	3B
LION CORPORATION	18.05x	0.82x	6.22x	2.03%	2.89B
Average	20.20x	2.35x	12.33x	4.27%	11.2B
Weighted average by Cap.	19.33x	3.03x	12.97x	3.91%