|
Market Closed -
OTC Markets
15:59:59 2026-10-19 EDT
|
5-day change | 1st Jan Change | ||
| 13.20 USD | +2.17% |
|
-11.11% | +12.34% |
| 09-28 | Rising Oil Prices, Bond Yields, AI Uncertainty Roil Asian Stock Markets | MT |
| 09-28 | Japan's Nikkei snaps five-day winning run on Micron earnings caution | 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 | 1,906,194 | - | - |
| Change | - | -26.33% | 77.38% | 47.47% | 48% | 13.33% | - | - |
| Enterprise Value (EV) 1 | 558,541 | 434,508 | 764,799 | 1,115,944 | 1,763,302 | 2,009,648 | 2,013,990 | 1,983,445 |
| Change | - | -22.21% | 76.02% | 45.91% | 58.01% | 13.97% | 0.22% | -1.52% |
| P/E | 13.8x | 8.6x | 12.8x | 15.9x | 22.2x | 19.1x | 15.9x | 12.9x |
| PBR | 1.88x | 1.21x | 1.88x | 2.4x | 3.31x | 3.35x | 2.96x | 2.58x |
| PEG | - | 0.5x | 0.7x | 0.9x | 2.94x | 0.6x | 0.8x | 0.6x |
| Capitalization / Revenue | 0.98x | 0.64x | 1.01x | 1.31x | 1.76x | 1.78x | 1.58x | 1.42x |
| EV / Revenue | 0.93x | 0.64x | 1.01x | 1.29x | 1.84x | 1.88x | 1.67x | 1.48x |
| EV / EBITDA | 6.75x | 4.59x | 6.79x | 8.72x | 11.9x | 11.6x | 9.09x | 7.57x |
| EV / EBIT | 9.1x | 6.16x | 8.89x | 11.4x | 15.5x | 15.2x | 11.7x | 9.43x |
| EV / FCF | 13.5x | -346x | 26.1x | 21.3x | -34.9x | 42.7x | 54.4x | 41.2x |
| FCF Yield | 7.43% | -0.29% | 3.83% | 4.69% | -2.86% | 2.34% | 1.84% | 2.43% |
| Dividend per Share 2 | 32.6 | 38.6 | 45.8 | 55 | 59 | 74.74 | 91.99 | 112.6 |
| Rate of return | 2.55% | 4.09% | 2.74% | 2.24% | 1.6% | 1.79% | 2.2% | 2.69% |
| EPS 2 | 92.69 | 109.7 | 130.7 | 154.6 | 166.3 | 218.7 | 262.1 | 323.2 |
| Distribution rate | 35.2% | 35.2% | 35% | 35.6% | 35.5% | 34.2% | 35.1% | 34.8% |
| Net sales 1 | 603,213 | 680,870 | 759,328 | 866,668 | 958,285 | 1,071,235 | 1,203,776 | 1,340,543 |
| EBITDA 1 | 82,807 | 94,640 | 112,615 | 127,964 | 148,606 | 173,234 | 221,446 | 261,870 |
| EBIT 1 | 61,372 | 70,572 | 86,025 | 97,953 | 113,802 | 131,918 | 171,993 | 210,325 |
| Net income 1 | 43,616 | 50,488 | 60,283 | 71,401 | 76,633 | 98,487 | 119,251 | 146,272 |
| Net Debt 1 | -31,250 | - | -5,915 | -20,599 | 81,250 | 103,454 | 107,795 | 77,250 |
| Reference price 2 | 1,278.00 | 944.00 | 1,669.60 | 2,460.50 | 3,684.00 | 4,179.00 | 4,179.00 | 4,179.00 |
| Nbr of stocks (in thousands) | 461,495 | 460,283 | 461,616 | 461,916 | 456,583 | 456,136 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 31.11x | 5.52x | 20.13x | 0.84% | 121B | |
| 33.43x | 5.29x | 20.06x | 1.6% | 95.61B | |
| 28.62x | 3.27x | 18.89x | 0.73% | 62.68B | |
| 40.2x | 6.27x | 27.65x | 1.9% | 58.53B | |
| 38.8x | 7.86x | 23x | -.--% | 56.39B | |
| 27.11x | 4.99x | 17.47x | 2.22% | 35.39B | |
| 20.93x | 1.79x | 12.9x | 2.24% | 30.46B | |
| 31.31x | 4.1x | 15.45x | 0.11% | 30.18B | |
| 19.41x | 3.31x | 10.6x | 1.57% | 26.94B | |
| Average | 30.10x | 4.71x | 18.46x | 1.24% | 57.52B | |
| Weighted average by Cap. | 31.63x | 5.09x | 19.75x | 1.17% |
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
