Valuation Ebara Corporation OTC Markets

Stocks

Real-time OTC Markets 15:56:13 2026-06-04 EDT			5-day change	1st Jan Change
17.18 ^USD	-1.43%		-8.42%	+46.21%

08-03	Tranche Update on Ebara Corporation's Equity Buyback Plan announced on February 13, 2026.	CI
07-30	Ebara Corporation's Equity Buyback announced on February 13, 2026, has closed with 1,781,500 shares, representing 0.39% for ¥9,999.52 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	589,791	434,508	770,714	1,136,543	1,682,052	2,691,893	-	-
Change	-	-26.33%	77.38%	47.47%	48%	60.04%	-	-
Enterprise Value (EV) ¹	558,541	434,508	764,799	1,115,944	1,763,302	2,776,358	2,769,043	2,662,135
Change	-	-22.21%	76.02%	45.91%	58.01%	57.45%	-0.26%	-3.86%
P/E	13.8x	8.6x	12.8x	15.9x	22.2x	26.4x	22.8x	19.1x
PBR	1.88x	1.21x	1.88x	2.4x	3.31x	4.69x	4.16x	3.59x
PEG	-	0.5x	0.7x	0.9x	2.94x	0.8x	1.5x	1x
Capitalization / Revenue	0.98x	0.64x	1.01x	1.31x	1.76x	2.58x	2.33x	2.13x
EV / Revenue	0.93x	0.64x	1.01x	1.29x	1.84x	2.66x	2.4x	2.11x
EV / EBITDA	6.75x	4.59x	6.79x	8.72x	11.9x	15.5x	12.8x	10.4x
EV / EBIT	9.1x	6.16x	8.89x	11.4x	15.5x	20.3x	16.4x	13.3x
EV / FCF	13.5x	-346x	26.1x	21.3x	-34.9x	36.9x	43.4x	51.2x
FCF Yield	7.43%	-0.29%	3.83%	4.69%	-2.86%	2.71%	2.31%	1.95%
Dividend per Share ²	32.6	38.6	45.8	55	59	77.07	91.29	108.3
Rate of return	2.55%	4.09%	2.74%	2.24%	1.6%	1.3%	1.55%	1.83%
EPS ²	92.69	109.7	130.7	154.6	166.3	223.7	258.8	309.5
Distribution rate	35.2%	35.2%	35%	35.6%	35.5%	34.5%	35.3%	35%
Net sales ¹	603,213	680,870	759,328	866,668	958,285	1,041,995	1,153,032	1,261,637
EBITDA ¹	82,807	94,640	112,615	127,964	148,606	179,496	215,617	255,393
EBIT ¹	61,372	70,572	86,025	97,953	113,802	137,070	168,372	199,604
Net income ¹	43,616	50,488	60,283	71,401	76,633	101,733	117,343	139,560
Net Debt ¹	-31,250	-	-5,915	-20,599	81,250	84,465	77,150	-29,758
Reference price ²	1,278.00	944.00	1,669.60	2,460.50	3,684.00	5,906.00	5,906.00	5,906.00
Nbr of stocks (in thousands)	461,495	460,283	461,616	461,916	456,583	455,790	-	-
Announcement Date	2/14/22	2/14/23	2/14/24	2/14/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PARKER-HANNIFIN CORPORATION	39.3x	6.7x	24.89x	0.68%	135B
FANUC CORPORATION	30.51x	5.74x	19.89x	1.98%	39.38B
TECHTRONIC INDUSTRIES COMPANY LIMITED	23.19x	1.99x	14.25x	2.02%	33.72B
INGERSOLL RAND INC.	33.45x	4.42x	16.71x	0.1%	32.89B
SMC CORPORATION	24.77x	4.14x	13.04x	1.37%	30.92B
XYLEM INC.	26.61x	3.24x	13.95x	1.41%	28.47B
DOVER CORPORATION	22.98x	3.33x	14.34x	1.02%	28.02B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	113.34x	40.76x	93.24x	0.32%	28B
ALFA LAVAL AB	26.31x	3.31x	16.15x	1.72%	24.47B
Average	37.83x	8.18x	25.16x	1.18%	42.3B
Weighted average by Cap.	37.74x	7.56x	24.63x	1.06%