|
Market Closed -
Japan Exchange
14:30:00 31/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 4,945.00 JPY | +0.61% |
|
+0.51% | -0.40% |
| 08-06 | Earth Corporation Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 07-13 | Earth Corporation's Unit Acquires Remaining Shares in Singaporean Environmental Hygiene Firms | MT |
Company Valuation: Earth Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 135,232 | 111,643 | 101,120 | 121,955 | 108,473 | 108,390 | - | - |
| Change | - | -17.44% | -9.42% | 20.6% | -11.05% | -0.08% | - | - |
| Enterprise Value (EV) 1 | 117,903 | 99,071 | 93,615 | 109,948 | 92,865 | 87,044 | 88,764 | 87,034 |
| Change | - | -15.97% | -5.51% | 17.45% | -15.54% | -6.27% | 1.98% | -1.95% |
| P/E | 18.9x | 21x | 24.6x | 35.4x | 20.7x | 17.8x | 16.5x | 15.5x |
| PBR | 2.25x | 1.78x | 1.52x | 1.77x | 1.45x | 1.38x | 1.33x | 1.27x |
| PEG | - | -0.8x | -1.1x | -2.4x | 0.4x | 1.1x | 2.12x | 2.44x |
| Capitalization / Revenue | 0.66x | 0.73x | 0.64x | 0.72x | 0.61x | 0.57x | 0.56x | 0.54x |
| EV / Revenue | 0.58x | 0.65x | 0.59x | 0.65x | 0.52x | 0.46x | 0.46x | 0.43x |
| EV / EBITDA | 8.3x | 8.78x | 8.93x | 10.1x | 7.23x | 6.38x | 6.23x | 5.82x |
| EV / EBIT | 11.1x | 13.3x | 14.7x | 17.1x | 11.5x | 10.3x | 9.34x | 8.66x |
| EV / FCF | 74x | -41.9x | 114x | 11.9x | 14.9x | 14.1x | 15.9x | 14.2x |
| FCF Yield | 1.35% | -2.39% | 0.88% | 8.42% | 6.72% | 7.08% | 6.3% | 7.03% |
| Dividend per Share 2 | 118 | 118 | 118 | 120 | 125 | 130 | 133.3 | 139 |
| Rate of return | 1.92% | 2.33% | 2.58% | 2.14% | 2.52% | 2.63% | 2.7% | 2.81% |
| EPS 2 | 323.8 | 240.5 | 185.6 | 158.3 | 240 | 277.6 | 299.2 | 318.2 |
| Distribution rate | 36.4% | 49.1% | 63.6% | 75.8% | 52.1% | 46.8% | 44.6% | 43.7% |
| Net sales 1 | 203,785 | 152,339 | 158,344 | 169,278 | 179,182 | 188,600 | 194,633 | 200,700 |
| EBITDA 1 | 14,203 | 11,286 | 10,488 | 10,849 | 12,841 | 13,646 | 14,247 | 14,947 |
| EBIT 1 | 10,667 | 7,434 | 6,370 | 6,425 | 8,087 | 8,467 | 9,500 | 10,050 |
| Net income 1 | 7,142 | 5,303 | 4,102 | 3,475 | 5,238 | 6,072 | 6,544 | 6,960 |
| Net Debt 1 | -17,329 | -12,572 | -7,505 | -12,007 | -15,608 | -21,346 | -19,627 | -21,357 |
| Reference price 2 | 6,130.00 | 5,060.00 | 4,570.00 | 5,600.00 | 4,965.00 | 4,945.00 | 4,945.00 | 4,945.00 |
| Nbr of stocks (in thousands) | 22,061 | 22,064 | 22,127 | 21,778 | 21,848 | 21,919 | - | - |
| Announcement Date | 14/2/22 | 13/2/23 | 13/2/24 | 13/2/25 | 13/2/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.7x | 0.46x | 6.33x | 2.64% | 673M | |
| 17.72x | 3.15x | 11.33x | 4.23% | 44.19B | |
| 27.28x | 4.13x | 17.65x | 1.22% | 24.02B | |
| 17.83x | 2.26x | 12.35x | 4.99% | 12.4B | |
| 14.85x | 1.7x | 9.66x | 3.81% | 5.07B | |
| 15.58x | 1.82x | 10.88x | 9.4% | 3.76B | |
| 20.61x | 0.99x | 7.51x | 1.8% | 3.27B | |
| 35.08x | 4.32x | 23.51x | - | 2.91B | |
| Average | 20.83x | 2.35x | 12.40x | 4.01% | 12.04B | |
| Weighted average by Cap. | 20.51x | 3.09x | 13.13x | 3.64% |
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
- 4985 Stock
- Valuation Earth Corporation
Select your edition
All financial news and data tailored to specific country editions
