Valuation Kurita Water Industries Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 01:30:00 2026-01-22 EST			5-day change	1st Jan Change
7,316.00 ^JPY	+1.89%		+4.96%	+15.25%

11-07	Kurita Water Industries Ltd. Declares Dividend for the Second Quarter Ended September 30, 2025, Payable on December 5, 2025	CI
11-07	Kurita Water Industries Ltd. Provides Consolidated Earnings Guidance for the Full Year of Fiscal Year Ending March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	533,062	510,772	678,903	707,996	516,284	785,684	-	-
Change	-	-4.18%	32.92%	4.29%	-27.08%	52.18%	-	-
Enterprise Value (EV) ¹	502,486	504,175	728,501	755,175	546,803	794,384	755,634	728,684
Change	-	0.34%	44.49%	3.66%	-27.59%	45.28%	-4.88%	-3.57%
P/E ratio	27.9x	27.6x	33.7x	24.3x	25.4x	20.9x	19.3x	17.6x
PBR	2.11x	1.88x	2.31x	2.14x	1.53x	2.23x	2.07x	1.92x
PEG	-	-8.44x	3.75x	0.5x	-0.8x	0.2x	2.24x	1.87x
Capitalization / Revenue	1.99x	1.77x	1.97x	1.84x	1.26x	1.86x	1.76x	1.71x
EV / Revenue	1.88x	1.75x	2.11x	1.96x	1.34x	1.88x	1.7x	1.59x
EV / EBITDA	9.61x	8.52x	11x	10.2x	6.36x	8.97x	8.11x	7.38x
EV / EBIT	15.9x	14.1x	25.1x	18.3x	17.5x	14.6x	12.7x	11.2x
EV / FCF	92.5x	-45x	309x	85.3x	17.3x	17.3x	17.4x	15.9x
FCF Yield	1.08%	-2.22%	0.32%	1.17%	5.78%	5.77%	5.75%	6.3%
Dividend per Share ²	66	72	78	84	92	112	124.6	136.4
Rate of return	1.39%	1.58%	1.29%	1.33%	2%	1.56%	1.73%	1.9%
EPS ²	169.9	164.4	179.1	259.7	180.7	343	372.7	407.8
Distribution rate	38.8%	43.8%	43.5%	32.3%	50.9%	32.6%	33.4%	33.5%
Net sales ¹	267,749	288,207	344,608	384,825	408,888	423,507	445,314	459,317
EBITDA ¹	52,268	59,146	66,334	73,869	85,964	88,540	93,140	98,700
EBIT ¹	31,529	35,734	29,058	41,232	31,275	54,383	59,550	65,100
Net income ¹	19,088	18,471	20,134	29,189	20,305	37,303	40,672	44,348
Net Debt ¹	-30,576	-6,597	49,598	47,179	30,519	8,700	-30,050	-57,000
Reference price ²	4,745.00	4,545.00	6,040.00	6,301.00	4,590.00	7,180.00	7,180.00	7,180.00
Nbr of stocks (in thousands)	112,342	112,381	112,401	112,363	112,480	109,427	-	-
Announcement Date	5/6/21	5/6/22	5/11/23	5/9/24	5/8/25	-	-	-

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.($)
KURITA WATER INDUSTRIES LTD.	20.93x	1.88x	8.97x	1.56%	4.97B
WASTE MANAGEMENT, INC.	33.1x	4.5x	15.11x	1.44%	91.25B
REPUBLIC SERVICES, INC.	31.86x	4.76x	14.97x	1.13%	66.34B
VERALTO CORPORATION	27.58x	4.71x	18.87x	0.43%	25.3B
CLEAN HARBORS, INC.	36.1x	2.64x	13.57x	-.--%	13.97B
TETRA TECH, INC.	24.92x	-	-	0.63%	9.59B
FOMENTO DE CONSTRUCCIONES Y CONTRATAS, S.A.	14.77x	0.88x	5.48x	5.45%	6.08B
INFORE ENVIRONMENT TECHNOLOGY GROUP CO., LTD.	34.9x	-	-	3%	3.33B
FUJIAN LONGKING CO., LTD.	17.1x	-	-	-	2.86B
DAIEI KANKYO CO., LTD.	26.87x	4.78x	13.57x	1.19%	2.56B
Average	26.82x	3.45x	12.94x	1.65%	22.63B
Weighted average by Cap.	30.95x	4.32x	14.98x	1.24%