Valuation Envipro Holdings Inc.

Stocks

Delayed Japan Exchange 02:24:31 2026-10-30 am EDT			5-day change	1st Jan Change
631.00 ^JPY	-1.56%		-1.56%	+1.12%

25-09-11	Envipro to Move Listing to TSE Standard Market, Drops Prime Market Compliance Plan	MT
25-07-25	Tranche Update on Envipro Holdings Inc.'s Equity Buyback Plan announced on February 20, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	23,490	16,396	14,471	13,995	23,684	18,272	-	-
Change	-	-30.2%	-11.74%	-3.29%	69.23%	-22.85%	-	-
Enterprise Value (EV)	22,662	19,331	16,493	14,722	22,953	18,272	18,272	18,272
Change	-	-14.7%	-14.68%	-10.74%	55.91%	-20.39%	0%	0%
P/E	7.55x	13.3x	26.8x	12.3x	9.76x	7.94x	7.31x	6.77x
PBR	1.49x	1x	0.87x	0.82x	1.26x	-	-	-
PEG	-	-0.2x	-0.5x	0x	0x	-1.52x	0.84x	0.85x
Capitalization / Revenue	0.41x	0.33x	0.28x	0.29x	0.53x	0.39x	0.36x	0.34x
EV / Revenue	0x	0x	0x	0x	0x	0.39x	0.36x	0.34x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.89x	5.37x	4.94x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	25	14	6	15	25	22	23	24
Rate of return	3.15%	2.54%	1.25%	3.11%	3.01%	3.43%	3.59%	3.74%
EPS ²	105.2	41.64	17.87	39.19	85.16	80.7	87.7	94.7
Distribution rate	23.8%	33.6%	33.6%	38.3%	29.4%	27.3%	26.2%	25.3%
Net sales ¹	57,319	49,190	52,214	49,090	44,430	47,000	50,300	53,400
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,343	1,543	1,409	972	3,224	3,100	3,400	3,700
Net income ¹	3,111	1,236	537	1,175	2,423	2,300	2,500	2,700
Net Debt	-828	2,935	2,022	727	-731	-	-	-
Reference price ²	794.00	552.00	479.00	483.00	831.00	641.00	641.00	641.00
Nbr of stocks (in thousands)	29,585	29,703	30,211	28,975	28,501	28,506	-	-
Announcement Date	8/10/22	8/10/23	8/9/24	8/13/25	8/13/26	-	-	-

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.($)
ENVIPRO HOLDINGS INC.	7.94x	-	-	3.43%	116M
WASTE MANAGEMENT, INC.	29.05x	4.34x	14.04x	1.64%	91.81B
REPUBLIC SERVICES, INC.	32.59x	4.97x	15.51x	1.08%	72.35B
WASTE CONNECTIONS, INC.	39x	5.42x	16.33x	0.78%	45.52B
VERALTO CORPORATION	25.34x	4.47x	17.52x	0.5%	25.37B
GFL ENVIRONMENTAL INC.	-73.19x	4.78x	15.53x	0.12%	19.63B
CLEAN HARBORS, INC.	29.76x	2.83x	13.09x	-.--%	16.31B
DONALDSON COMPANY, INC.	19.8x	2.61x	13.07x	1.51%	9.89B
TETRA TECH, INC.	23.48x	-	-	0.6%	9.75B
CASELLA WASTE SYSTEMS, INC.	1736.9x	3.29x	14.44x	-.--%	5.75B
Average	187.07x	4.09x	14.94x	0.97%	29.65B
Weighted average by Cap.	57.00x	4.54x	15.11x	1.01%