|
Market Closed -
Japan Exchange
14:30:00 18/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 4,323.00 JPY | +1.72% |
|
+1.84% | +17.35% |
| 08-17 | Japan Earnings Wrap: Asahi Intecc Rises; Ebara, Rakus Slide | MT |
| 08-17 | 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 | 1,971,878 | - | - |
| Change | - | -26.33% | 77.38% | 47.47% | 48% | 17.23% | - | - |
| Enterprise Value (EV) 1 | 558,541 | 434,508 | 764,799 | 1,115,944 | 1,763,302 | 2,076,892 | 2,079,104 | 2,049,820 |
| Change | - | -22.21% | 76.02% | 45.91% | 58.01% | 17.78% | 0.11% | -1.41% |
| P/E | 13.8x | 8.6x | 12.8x | 15.9x | 22.2x | 20.1x | 16.7x | 13.7x |
| PBR | 1.88x | 1.21x | 1.88x | 2.4x | 3.31x | 3.47x | 3.08x | 2.7x |
| PEG | - | 0.5x | 0.7x | 0.9x | 2.94x | 0.7x | 0.8x | 0.6x |
| Capitalization / Revenue | 0.98x | 0.64x | 1.01x | 1.31x | 1.76x | 1.84x | 1.65x | 1.49x |
| EV / Revenue | 0.93x | 0.64x | 1.01x | 1.29x | 1.84x | 1.94x | 1.74x | 1.55x |
| EV / EBITDA | 6.75x | 4.59x | 6.79x | 8.72x | 11.9x | 12x | 9.4x | 7.91x |
| EV / EBIT | 9.1x | 6.16x | 8.89x | 11.4x | 15.5x | 15.6x | 12.2x | 9.98x |
| EV / FCF | 13.5x | -346x | 26.1x | 21.3x | -34.9x | 44.4x | 56.2x | 45.9x |
| FCF Yield | 7.43% | -0.29% | 3.83% | 4.69% | -2.86% | 2.25% | 1.78% | 2.18% |
| Dividend per Share 2 | 32.6 | 38.6 | 45.8 | 55 | 59 | 74.55 | 90.91 | 109.5 |
| Rate of return | 2.55% | 4.09% | 2.74% | 2.24% | 1.6% | 1.72% | 2.1% | 2.53% |
| EPS 2 | 92.69 | 109.7 | 130.7 | 154.6 | 166.3 | 214.6 | 258.9 | 314.6 |
| 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 | 1,070,072 | 1,194,257 | 1,321,037 |
| 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 | 133,045 | 170,167 | 205,357 |
| Net income 1 | 43,616 | 50,488 | 60,283 | 71,401 | 76,633 | 97,503 | 117,856 | 142,499 |
| 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 | 4,323.00 | 4,323.00 | 4,323.00 |
| Nbr of stocks (in thousands) | 461,495 | 460,283 | 461,616 | 461,916 | 456,583 | 456,136 | - | - |
| Announcement Date | 14/2/22 | 14/2/23 | 14/2/24 | 14/2/25 | 13/2/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.15x | 1.94x | 11.95x | 1.72% | 12.52B | |
| 30.63x | 5.37x | 19.48x | 0.85% | 121B | |
| 26.49x | 4.86x | 17.01x | 2.27% | 34.68B | |
| 20.69x | 1.77x | 12.74x | 2.27% | 30.09B | |
| 28.54x | 3.83x | 14.46x | 0.12% | 28.06B | |
| 19x | 3.23x | 10.33x | 1.6% | 26.48B | |
| 102.7x | 36.17x | 79.25x | 0.41% | 25.03B | |
| 20.55x | 2.98x | 12.87x | 1.14% | 25.06B | |
| 23.41x | 2.86x | 12.32x | 1.61% | 25.04B | |
| 26.05x | 3.26x | 15.95x | 1.74% | 23.38B | |
| Average | 31.82x | 6.63x | 20.64x | 1.37% | 35.12B | |
| Weighted average by Cap. | 31.55x | 6.31x | 20.34x | 1.24% |
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
