Valuation Organo Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-06 EDT			5-day change	1st Jan Change
2,754.50 ^JPY	+4.08%		+9.35%	+6.31%

08-03	Organo Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-04	Organo Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	116,036	165,430	353,770	292,805	625,823	633,292	-	-
Change	-	42.57%	113.85%	-17.23%	113.73%	1.19%	-	-
Enterprise Value (EV) ¹	111,466	182,891	372,593	298,611	629,170	631,289	611,549	578,463
Change	-	64.08%	103.72%	-19.86%	110.7%	0.34%	-3.13%	-5.41%
P/E	12.6x	14.1x	20.4x	12.1x	22x	20.5x	17.7x	16.3x
PBR	1.53x	1.92x	3.47x	2.42x	4.38x	3.85x	3.44x	3.01x
PEG	-	0.5x	0.4x	0.3x	1.3x	2.37x	1.1x	1.84x
Capitalization / Revenue	1.04x	1.25x	2.35x	1.79x	3.52x	3.11x	2.72x	2.46x
EV / Revenue	0.99x	1.38x	2.48x	1.83x	3.54x	3.1x	2.63x	2.25x
EV / EBITDA	-	10.7x	15.2x	9.04x	15.9x	14.3x	11.7x	10.3x
EV / EBIT	10.3x	12x	16.5x	9.6x	16.7x	15.2x	12.7x	11.1x
EV / FCF	15.1x	-9.14x	161x	16.3x	65.7x	23.3x	24.5x	27.1x
FCF Yield	6.64%	-10.9%	0.62%	6.13%	1.52%	4.28%	4.09%	3.69%
Dividend per Share ²	8	12.4	20.4	32	40	45.33	50	52.67
Rate of return	1.58%	1.72%	1.32%	2.51%	1.47%	1.65%	1.82%	1.91%
EPS ²	40.13	51.15	75.38	105.1	123.5	134.2	155.6	169.3
Distribution rate	19.9%	24.2%	27.1%	30.5%	32.4%	33.8%	32.1%	31.1%
Net sales ¹	112,069	132,426	150,356	163,269	177,654	203,900	232,600	257,100
EBITDA ¹	-	17,036	24,554	33,045	39,629	44,100	52,050	56,200
EBIT ¹	10,850	15,212	22,544	31,120	37,648	41,400	48,067	52,300
Net income ¹	9,210	11,730	17,310	24,150	28,401	30,867	35,767	38,933
Net Debt ¹	-4,570	17,461	18,823	5,806	3,347	-2,003	-21,743	-54,829
Reference price ²	506.50	721.00	1,540.00	1,274.00	2,722.00	2,754.50	2,754.50	2,754.50
Nbr of stocks (in thousands)	229,094	229,445	229,721	229,831	229,913	229,912	-	-
Announcement Date	5/12/22	5/12/23	5/13/24	5/13/25	5/13/26	-	-	-

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.($)
ORGANO CORPORATION	19.71x	2.97x	13.75x	1.71%	3.85B
WASTE MANAGEMENT, INC.	25.64x	3.99x	12.82x	1.81%	82.61B
REPUBLIC SERVICES, INC.	29.36x	4.56x	14.22x	1.2%	65.17B
WASTE CONNECTIONS, INC.	33.29x	4.76x	14.32x	0.91%	38.89B
VERALTO CORPORATION	23.52x	4.15x	16.23x	0.52%	23.54B
CLEAN HARBORS, INC.	32.82x	2.92x	13.66x	-.--%	17.02B
GFL ENVIRONMENTAL INC.	-64.17x	4.02x	13.05x	0.13%	15.28B
DONALDSON COMPANY, INC.	20.7x	2.72x	13.61x	1.45%	10.34B
TETRA TECH, INC.	20.54x	-	-	0.69%	8.53B
Average	15.71x	3.76x	13.96x	0.93%	29.47B
Weighted average by Cap.	22.33x	4.13x	13.83x	1.15%