Valuation Organo Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
17,790.00 ^JPY	-3.29%		+24.75%	+37.32%

06-04	Organo Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI
05-13	Organo Corp - to conduct 5-for-1 stock split for shareholders as of September 30	RE

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	818,026	-	-
Change	-	42.57%	113.85%	-17.23%	113.73%	30.71%	-	-
Enterprise Value (EV) ¹	111,466	182,891	372,593	298,611	629,170	814,824	788,042	754,797
Change	-	64.08%	103.72%	-19.86%	110.7%	29.51%	-3.29%	-4.22%
P/E	12.6x	14.1x	20.4x	12.1x	22x	26.2x	23.6x	22.2x
PBR	1.53x	1.92x	3.47x	2.42x	4.38x	4.97x	4.42x	3.89x
PEG	-	0.5x	0.4x	0.3x	1.3x	2.6x	2.2x	3.55x
Capitalization / Revenue	1.04x	1.25x	2.35x	1.79x	3.52x	4.01x	3.71x	3.54x
EV / Revenue	0.99x	1.38x	2.48x	1.83x	3.54x	3.99x	3.58x	3.26x
EV / EBITDA	-	10.7x	15.2x	9.04x	15.9x	18.1x	15.6x	14.1x
EV / EBIT	10.3x	12x	16.5x	9.6x	16.7x	19.4x	17x	15.3x
EV / FCF	15.1x	-9.14x	161x	16.3x	65.7x	30.1x	27.4x	23.7x
FCF Yield	6.64%	-10.9%	0.62%	6.13%	1.52%	3.32%	3.65%	4.21%
Dividend per Share ²	40	62	102	160	200	225	243.3	256.7
Rate of return	1.58%	1.72%	1.32%	2.51%	1.47%	1.26%	1.37%	1.44%
EPS ²	200.7	255.8	376.9	525.4	617.7	680	752.5	799.6
Distribution rate	19.9%	24.2%	27.1%	30.5%	32.4%	33.1%	32.3%	32.1%
Net sales ¹	112,069	132,426	150,356	163,269	177,654	204,133	220,233	231,333
EBITDA ¹	-	17,036	24,554	33,045	39,629	44,950	50,600	53,500
EBIT ¹	10,850	15,212	22,544	31,120	37,648	41,967	46,433	49,333
Net income ¹	9,210	11,730	17,310	24,150	28,401	31,267	34,600	36,767
Net Debt ¹	-4,570	17,461	18,823	5,806	3,347	-3,202	-29,984	-63,229
Reference price ²	2,532.50	3,605.00	7,700.00	6,370.00	13,610.00	17,790.00	17,790.00	17,790.00
Nbr of stocks (in thousands)	45,819	45,889	45,944	45,966	45,983	45,982	-	-
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	27.05x	4.13x	18.75x	1.22%	5.25B
DONALDSON COMPANY, INC.	21.95x	2.84x	15.18x	1.41%	9.91B
CECO ENVIRONMENTAL CORP.	78.51x	-	-	-	5.75B
MAYAIR TECHNOLOGY (CHINA) CO., LTD.	33.94x	-	-	-	1.58B
EUREKA FORBES LIMITED	48.18x	3.14x	26.98x	-	948M
SHANGHAI SHENGJIAN TECHNOLOGY CO., LTD.	38.48x	-	-	-	934M
Average	41.35x	3.37x	20.30x	1.31%	4.06B
Weighted average by Cap.	38.81x	3.28x	17.04x	1.34%