Valuation Ebara Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 14:30:00 04/08/2026 HKT			5-day change	1st Jan Change
5,787.00 ^JPY	+4.18%		+2.59%	+57.08%

08-03	Tranche Update on Ebara Corporation's Equity Buyback Plan announced on February 13, 2026.	CI
07-31	Ebara Corporation's Equity Buyback announced on February 13, 2026, has closed with 1,781,500 shares, representing 0.39% for ¥9,999.52 million.	CI

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	2,637,654	-	-
Change	-	-26.33%	77.38%	47.47%	48%	56.81%	-	-
Enterprise Value (EV) ¹	558,541	434,508	764,799	1,115,944	1,763,302	2,722,119	2,714,804	2,607,897
Change	-	-22.21%	76.02%	45.91%	58.01%	54.38%	-0.27%	-3.94%
P/E	13.8x	8.6x	12.8x	15.9x	22.2x	26.1x	22.8x	19x
PBR	1.88x	1.21x	1.88x	2.4x	3.31x	4.6x	4.09x	3.53x
PEG	-	0.5x	0.7x	0.9x	2.94x	0.8x	1.6x	1x
Capitalization / Revenue	0.98x	0.64x	1.01x	1.31x	1.76x	2.52x	2.3x	2.12x
EV / Revenue	0.93x	0.64x	1.01x	1.29x	1.84x	2.6x	2.37x	2.09x
EV / EBITDA	6.75x	4.59x	6.79x	8.72x	11.9x	15.6x	13.2x	10.6x
EV / EBIT	9.1x	6.16x	8.89x	11.4x	15.5x	20.7x	17.4x	13.7x
EV / FCF	13.5x	-346x	26.1x	21.3x	-34.9x	40.9x	55.9x	50.1x
FCF Yield	7.43%	-0.29%	3.83%	4.69%	-2.86%	2.44%	1.79%	1.99%
Dividend per Share ²	32.6	38.6	45.8	55	59	76.5	89.66	105.5
Rate of return	2.55%	4.09%	2.74%	2.24%	1.6%	1.32%	1.55%	1.82%
EPS ²	92.69	109.7	130.7	154.6	166.3	222.1	254.1	303.8
Distribution rate	35.2%	35.2%	35%	35.6%	35.5%	34.4%	35.3%	34.7%
Net sales ¹	603,213	680,870	759,328	866,668	958,285	1,048,441	1,144,389	1,246,171
EBITDA ¹	82,807	94,640	112,615	127,964	148,606	174,365	205,936	246,751
EBIT ¹	61,372	70,572	86,025	97,953	113,802	131,234	156,467	190,738
Net income ¹	43,616	50,488	60,283	71,401	76,633	100,950	115,201	136,067
Net Debt ¹	-31,250	-	-5,915	-20,599	81,250	84,465	77,150	-29,758
Reference price ²	1,278.00	944.00	1,669.60	2,460.50	3,684.00	5,787.00	5,787.00	5,787.00
Nbr of stocks (in thousands)	461,495	460,283	461,616	461,916	456,583	455,790	-	-
Announcement Date	14/2/22	14/2/23	14/2/24	14/2/25	13/2/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EBARA CORPORATION	25.01x	2.51x	15.01x	1.26%	16.15B
PARKER-HANNIFIN CORPORATION	36.65x	6.28x	23.31x	0.73%	126B
FANUC CORPORATION	27.89x	5.17x	17.86x	2.17%	36.39B
INGERSOLL RAND INC.	34.61x	4.56x	17.23x	0.1%	34.06B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.96x	1.82x	13.41x	2.21%	31.18B
SMC CORPORATION	24.51x	3.83x	12.87x	1.49%	28.46B
DOVER CORPORATION	22.72x	3.3x	14.21x	1.03%	27.71B
XYLEM INC.	26.19x	3.16x	13.62x	1.43%	27.8B
ALFA LAVAL AB	26.39x	3.32x	16.2x	1.72%	24.49B
Average	27.33x	3.77x	15.97x	1.35%	39.11B
Weighted average by Cap.	30.09x	4.55x	18.08x	1.18%