Valuation Earth Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 03/08/26 pm AEST			5-day change	1st Jan Change
4,670.00 ^JPY	-1.27%		+1.08%	-5.94%

13/07	Earth Corporation's Unit Acquires Remaining Shares in Singaporean Environmental Hygiene Firms	MT
13/07	Earth Corporation Announces Reorganization of Sales and Sales Channel Strategy Headquarters	CI

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	102,028	-	-
Change	-	-17.44%	-9.42%	20.6%	-11.05%	-5.94%	-	-
Enterprise Value (EV) ¹	117,903	99,071	93,615	109,948	92,865	83,765	82,401	80,671
Change	-	-15.97%	-5.51%	17.45%	-15.54%	-9.8%	-1.63%	-2.1%
P/E	18.9x	21x	24.6x	35.4x	20.7x	16.8x	15.6x	14.7x
PBR	2.25x	1.78x	1.52x	1.77x	1.45x	1.31x	1.26x	1.2x
PEG	-	-0.8x	-1.1x	-2.4x	0.4x	1.1x	2.01x	2.31x
Capitalization / Revenue	0.66x	0.73x	0.64x	0.72x	0.61x	0.54x	0.52x	0.51x
EV / Revenue	0.58x	0.65x	0.59x	0.65x	0.52x	0.44x	0.42x	0.4x
EV / EBITDA	8.3x	8.78x	8.93x	10.1x	7.23x	6.22x	5.78x	5.4x
EV / EBIT	11.1x	13.3x	14.7x	17.1x	11.5x	9.89x	8.67x	8.03x
EV / FCF	74x	-41.9x	114x	11.9x	14.9x	13.6x	14.7x	13.2x
FCF Yield	1.35%	-2.39%	0.88%	8.42%	6.72%	7.35%	6.78%	7.59%
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%	2.78%	2.86%	2.98%
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	13,462	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	-18,263	-19,627	-21,357
Reference price ²	6,130.00	5,060.00	4,570.00	5,600.00	4,965.00	4,670.00	4,670.00	4,670.00
Nbr of stocks (in thousands)	22,061	22,064	22,127	21,778	21,848	21,847	-	-
Announcement Date	14/2/22	13/2/23	13/2/24	13/2/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EARTH CORPORATION	17.04x	0.45x	6.32x	2.75%	648M
RECKITT BENCKISER GROUP PLC	17.94x	3.22x	11.6x	4.14%	44.79B
CHURCH & DWIGHT CO., INC.	26.87x	4.05x	17.18x	1.25%	23.44B
THE CLOROX COMPANY	19.5x	2.42x	13.09x	5.24%	11.55B
REYNOLDS CONSUMER PRODUCTS INC.	15.4x	1.75x	9.91x	3.67%	5.26B
PT UNILEVER INDONESIA TBK	15.64x	1.82x	10.85x	9.4%	3.69B
WD-40 COMPANY	36.69x	4.51x	24.57x	-	3.05B
LION CORPORATION	18.47x	0.87x	6.66x	1.99%	2.97B
Average	20.94x	2.39x	12.52x	4.06%	11.92B
Weighted average by Cap.	20.70x	3.14x	13.25x	3.65%