|
Market Closed -
OTC Markets
15:59:59 2026-08-20 EDT
|
5-day change | 1st Jan Change | ||
| 15.56 USD | -2.14% |
|
-16.97% | +32.43% |
| 08-16 | Japan Earnings Wrap: Asahi Intecc Rises; Ebara, Rakus Slide | MT |
| 08-16 | Japanese shares trade mostly lower on weak GDP data, surge in JGB yields | RE |
Company Valuation: Ebara Corporation
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 | 2,292,527 | - | - |
| Change | - | -26.33% | 77.38% | 47.47% | 48% | 36.29% | - | - |
| Enterprise Value (EV) 1 | 558,541 | 434,508 | 764,799 | 1,115,944 | 1,763,302 | 2,395,125 | 2,393,489 | 2,350,889 |
| Change | - | -22.21% | 76.02% | 45.91% | 58.01% | 35.83% | -0.07% | -1.78% |
| P/E | 13.8x | 8.6x | 12.8x | 15.9x | 22.2x | 22.8x | 19.5x | 16.3x |
| PBR | 1.88x | 1.21x | 1.88x | 2.4x | 3.31x | 4.03x | 3.56x | 3.07x |
| PEG | - | 0.5x | 0.7x | 0.9x | 2.94x | 0.7x | 1.1x | 0.8x |
| Capitalization / Revenue | 0.98x | 0.64x | 1.01x | 1.31x | 1.76x | 2.17x | 1.97x | 1.8x |
| EV / Revenue | 0.93x | 0.64x | 1.01x | 1.29x | 1.84x | 2.27x | 2.06x | 1.84x |
| EV / EBITDA | 6.75x | 4.59x | 6.79x | 8.72x | 11.9x | 13.6x | 11x | 9.05x |
| EV / EBIT | 9.1x | 6.16x | 8.89x | 11.4x | 15.5x | 17.6x | 14.2x | 11.7x |
| EV / FCF | 13.5x | -346x | 26.1x | 21.3x | -34.9x | 36x | 49.3x | 45.2x |
| FCF Yield | 7.43% | -0.29% | 3.83% | 4.69% | -2.86% | 2.78% | 2.03% | 2.21% |
| Dividend per Share 2 | 32.6 | 38.6 | 45.8 | 55 | 59 | 76.66 | 91.04 | 108.1 |
| Rate of return | 2.55% | 4.09% | 2.74% | 2.24% | 1.6% | 1.53% | 1.81% | 2.15% |
| EPS 2 | 92.69 | 109.7 | 130.7 | 154.6 | 166.3 | 220.9 | 258.4 | 309.2 |
| Distribution rate | 35.2% | 35.2% | 35% | 35.6% | 35.5% | 34.7% | 35.2% | 35% |
| Net sales 1 | 603,213 | 680,870 | 759,328 | 866,668 | 958,285 | 1,056,985 | 1,164,357 | 1,276,087 |
| EBITDA 1 | 82,807 | 94,640 | 112,615 | 127,964 | 148,606 | 175,945 | 218,164 | 259,819 |
| EBIT 1 | 61,372 | 70,572 | 86,025 | 97,953 | 113,802 | 136,462 | 169,025 | 200,867 |
| Net income 1 | 43,616 | 50,488 | 60,283 | 71,401 | 76,633 | 101,253 | 117,689 | 140,129 |
| Net Debt 1 | -31,250 | - | -5,915 | -20,599 | 81,250 | 102,598 | 100,962 | 58,362 |
| Reference price 2 | 1,278.00 | 944.00 | 1,669.60 | 2,460.50 | 3,684.00 | 5,026.00 | 5,026.00 | 5,026.00 |
| Nbr of stocks (in thousands) | 461,495 | 460,283 | 461,616 | 461,916 | 456,583 | 456,133 | - | - |
| Announcement Date | 2/14/22 | 2/14/23 | 2/14/24 | 2/14/25 | 2/13/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.75x | 6.29x | 23.36x | 0.73% | 126B | |
| 27.85x | 5.14x | 17.91x | 2.17% | 35.95B | |
| 22.64x | 1.94x | 13.9x | 2.07% | 32.93B | |
| 31.31x | 4.16x | 15.73x | 0.11% | 30.78B | |
| 21.62x | 3.61x | 11.47x | 1.52% | 27.99B | |
| 22.08x | 3.2x | 13.8x | 1.06% | 26.92B | |
| 24.78x | 3.02x | 13x | 1.52% | 26.49B | |
| 103.87x | 37.37x | 85.48x | 0.35% | 25.73B | |
| 25.53x | 3.21x | 15.69x | 1.77% | 23.92B | |
| Average | 35.16x | 7.55x | 23.37x | 1.25% | 39.65B | |
| Weighted average by Cap. | 34.99x | 6.94x | 22.82x | 1.13% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6361 Stock
- EBCOY Stock
- Valuation Ebara Corporation
Select your edition
All financial news and data tailored to specific country editions
