|
Market Closed -
Japan Exchange
02:30:00 2026-09-08 am EDT
|
5-day change | 1st Jan Change | ||
| 4,397.00 JPY | -4.37% |
|
-6.07% | +19.35% |
| Aug. 16 | Japan Earnings Wrap: Asahi Intecc Rises; Ebara, Rakus Slide | MT |
| Aug. 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 | 2,005,632 | - | - |
| Change | - | -26.33% | 77.38% | 47.47% | 48% | 19.24% | - | - |
| Enterprise Value (EV) 1 | 558,541 | 434,508 | 764,799 | 1,115,944 | 1,763,302 | 2,110,646 | 2,112,858 | 2,083,574 |
| Change | - | -22.21% | 76.02% | 45.91% | 58.01% | 19.7% | 0.1% | -1.39% |
| P/E | 13.8x | 8.6x | 12.8x | 15.9x | 22.2x | 20.4x | 17x | 14x |
| PBR | 1.88x | 1.21x | 1.88x | 2.4x | 3.31x | 3.53x | 3.13x | 2.74x |
| PEG | - | 0.5x | 0.7x | 0.9x | 2.94x | 0.7x | 0.9x | 0.6x |
| Capitalization / Revenue | 0.98x | 0.64x | 1.01x | 1.31x | 1.76x | 1.87x | 1.69x | 1.53x |
| EV / Revenue | 0.93x | 0.64x | 1.01x | 1.29x | 1.84x | 1.97x | 1.78x | 1.59x |
| EV / EBITDA | 6.75x | 4.59x | 6.79x | 8.72x | 11.9x | 12.1x | 9.55x | 8.04x |
| EV / EBIT | 9.1x | 6.16x | 8.89x | 11.4x | 15.5x | 15.8x | 12.5x | 10.2x |
| EV / FCF | 13.5x | -346x | 26.1x | 21.3x | -34.9x | 45.1x | 57.1x | 46.6x |
| FCF Yield | 7.43% | -0.29% | 3.83% | 4.69% | -2.86% | 2.22% | 1.75% | 2.14% |
| Dividend per Share 2 | 32.6 | 38.6 | 45.8 | 55 | 59 | 74.8 | 90.66 | 109.4 |
| Rate of return | 2.55% | 4.09% | 2.74% | 2.24% | 1.6% | 1.7% | 2.06% | 2.49% |
| EPS 2 | 92.69 | 109.7 | 130.7 | 154.6 | 166.3 | 215.4 | 258.1 | 314.3 |
| Distribution rate | 35.2% | 35.2% | 35% | 35.6% | 35.5% | 34.7% | 35.1% | 34.8% |
| Net sales 1 | 603,213 | 680,870 | 759,328 | 866,668 | 958,285 | 1,071,957 | 1,186,424 | 1,313,437 |
| EBITDA 1 | 82,807 | 94,640 | 112,615 | 127,964 | 148,606 | 173,767 | 221,227 | 259,129 |
| EBIT 1 | 61,372 | 70,572 | 86,025 | 97,953 | 113,802 | 133,503 | 169,525 | 204,977 |
| Net income 1 | 43,616 | 50,488 | 60,283 | 71,401 | 76,633 | 97,836 | 117,514 | 142,379 |
| Net Debt 1 | -31,250 | - | -5,915 | -20,599 | 81,250 | 105,014 | 107,226 | 77,942 |
| Reference price 2 | 1,278.00 | 944.00 | 1,669.60 | 2,460.50 | 3,684.00 | 4,397.00 | 4,397.00 | 4,397.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.36x | 2.07x | 12.67x | 1.63% | 13.6B | |
| 30.81x | 5.27x | 19.16x | 0.85% | 121B | |
| 27.18x | 5.01x | 17.55x | 2.21% | 36.36B | |
| 21.4x | 1.83x | 13.19x | 2.19% | 31.12B | |
| 30.13x | 4.02x | 15.19x | 0.11% | 29.63B | |
| 19.97x | 3.38x | 10.9x | 1.55% | 27.95B | |
| 21.3x | 3.09x | 13.33x | 1.1% | 25.98B | |
| 23.03x | 2.82x | 12.15x | 1.64% | 24.68B | |
| 26.02x | 3.27x | 15.98x | 1.74% | 24.09B | |
| 95.41x | 36.02x | 78.55x | 0.4% | 24.88B | |
| Average | 31.66x | 6.68x | 20.87x | 1.34% | 35.96B | |
| Weighted average by Cap. | 31.30x | 6.24x | 20.26x | 1.23% |
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
- Valuation Ebara Corporation
Select your edition
All financial news and data tailored to specific country editions
