Valuation Ebara Corporation

Stocks

Delayed Japan Exchange 10:30:00 2026-08-18 pm EDT			5-day change	1st Jan Change
4,987.00 ^JPY	-6.52%		-12.86%	+35.37%

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

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	2,433,472	-	-
Change	-	-26.33%	77.38%	47.47%	48%	44.67%	-	-
Enterprise Value (EV) ¹	558,541	434,508	764,799	1,115,944	1,763,302	2,536,070	2,534,434	2,491,834
Change	-	-22.21%	76.02%	45.91%	58.01%	43.83%	-0.06%	-1.68%
P/E	13.8x	8.6x	12.8x	15.9x	22.2x	24.1x	20.6x	17.3x
PBR	1.88x	1.21x	1.88x	2.4x	3.31x	4.27x	3.78x	3.26x
PEG	-	0.5x	0.7x	0.9x	2.94x	0.7x	1.2x	0.9x
Capitalization / Revenue	0.98x	0.64x	1.01x	1.31x	1.76x	2.3x	2.09x	1.91x
EV / Revenue	0.93x	0.64x	1.01x	1.29x	1.84x	2.4x	2.18x	1.95x
EV / EBITDA	6.75x	4.59x	6.79x	8.72x	11.9x	14.4x	11.6x	9.59x
EV / EBIT	9.1x	6.16x	8.89x	11.4x	15.5x	18.6x	15x	12.4x
EV / FCF	13.5x	-346x	26.1x	21.3x	-34.9x	38.1x	52.2x	47.9x
FCF Yield	7.43%	-0.29%	3.83%	4.69%	-2.86%	2.62%	1.92%	2.09%
Dividend per Share ²	32.6	38.6	45.8	55	59	76.66	91.04	108.1
Rate of return	2.55%	4.09%	2.74%	2.24%	1.6%	1.44%	1.71%	2.03%
EPS ²	92.69	109.7	130.7	154.6	166.3	220.9	258.4	309.2
Distribution rate	35.2%	35.2%	35%	35.6%	35.5%	34.7%	35.2%	35%
Net sales ¹	603,213	680,870	759,328	866,668	958,285	1,056,985	1,164,357	1,276,087
EBITDA ¹	82,807	94,640	112,615	127,964	148,606	175,945	218,164	259,819
EBIT ¹	61,372	70,572	86,025	97,953	113,802	136,462	169,025	200,867
Net income ¹	43,616	50,488	60,283	71,401	76,633	101,253	117,689	140,129
Net Debt ¹	-31,250	-	-5,915	-20,599	81,250	102,598	100,962	58,362
Reference price ²	1,278.00	944.00	1,669.60	2,460.50	3,684.00	5,335.00	5,335.00	5,335.00
Nbr of stocks (in thousands)	461,495	460,283	461,616	461,916	456,583	456,133	-	-
Announcement Date	2/14/22	2/14/23	2/14/24	2/14/25	2/13/26	-	-	-

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.($)
EBARA CORPORATION	24.81x	2.46x	14.8x	1.4%	15.69B
PARKER-HANNIFIN CORPORATION	38.72x	6.61x	24.54x	0.69%	133B
FANUC CORPORATION	29.67x	5.54x	19.23x	2.03%	38.2B
INGERSOLL RAND INC.	32.48x	4.31x	16.27x	0.1%	31.94B
SMC CORPORATION	24.35x	4.08x	12.91x	1.38%	30.62B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	116.7x	41.98x	96.02x	0.31%	28.85B
DOVER CORPORATION	22.8x	3.3x	14.24x	1.03%	27.81B
XYLEM INC.	25.66x	3.12x	13.44x	1.46%	27.43B
ALFA LAVAL AB	26.01x	3.27x	15.98x	1.74%	24.33B
Average	37.91x	8.30x	25.27x	1.13%	39.75B
Weighted average by Cap.	38.54x	7.99x	25.34x	1%