|
Market Closed -
Japan Exchange
05:30:00 09/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 4,785.00 JPY | +1.42% |
|
+1.79% | +29.89% |
| 28/09 | Rising Oil Prices, Bond Yields, AI Uncertainty Roil Asian Stock Markets | MT |
| 28/09 | Japan's Nikkei snaps five-day winning run on Micron earnings caution | 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 | 2,152,052 | - | - |
| Change | - | -26.33% | 77.38% | 47.47% | 48% | 27.94% | - | - |
| Enterprise Value (EV) 1 | 558,541 | 434,508 | 764,799 | 1,115,944 | 1,763,302 | 2,255,506 | 2,259,847 | 2,229,302 |
| Change | - | -22.21% | 76.02% | 45.91% | 58.01% | 27.91% | 0.19% | -1.35% |
| P/E | 13.8x | 8.6x | 12.8x | 15.9x | 22.2x | 21.6x | 18x | 14.6x |
| PBR | 1.88x | 1.21x | 1.88x | 2.4x | 3.31x | 3.78x | 3.34x | 2.92x |
| PEG | - | 0.5x | 0.7x | 0.9x | 2.94x | 0.7x | 0.9x | 0.6x |
| Capitalization / Revenue | 0.98x | 0.64x | 1.01x | 1.31x | 1.76x | 2.01x | 1.79x | 1.61x |
| EV / Revenue | 0.93x | 0.64x | 1.01x | 1.29x | 1.84x | 2.11x | 1.88x | 1.66x |
| EV / EBITDA | 6.75x | 4.59x | 6.79x | 8.72x | 11.9x | 13x | 10.2x | 8.51x |
| EV / EBIT | 9.1x | 6.16x | 8.89x | 11.4x | 15.5x | 17.1x | 13.1x | 10.6x |
| EV / FCF | 13.5x | -346x | 26.1x | 21.3x | -34.9x | 48x | 61.1x | 46.3x |
| FCF Yield | 7.43% | -0.29% | 3.83% | 4.69% | -2.86% | 2.09% | 1.64% | 2.16% |
| Dividend per Share 2 | 32.6 | 38.6 | 45.8 | 55 | 59 | 74.74 | 91.99 | 112.6 |
| Rate of return | 2.55% | 4.09% | 2.74% | 2.24% | 1.6% | 1.58% | 1.95% | 2.39% |
| EPS 2 | 92.69 | 109.7 | 130.7 | 154.6 | 166.3 | 218.7 | 262.1 | 323.2 |
| Distribution rate | 35.2% | 35.2% | 35% | 35.6% | 35.5% | 34.2% | 35.1% | 34.8% |
| Net sales 1 | 603,213 | 680,870 | 759,328 | 866,668 | 958,285 | 1,071,235 | 1,203,776 | 1,340,543 |
| EBITDA 1 | 82,807 | 94,640 | 112,615 | 127,964 | 148,606 | 173,234 | 221,446 | 261,870 |
| EBIT 1 | 61,372 | 70,572 | 86,025 | 97,953 | 113,802 | 131,918 | 171,993 | 210,325 |
| Net income 1 | 43,616 | 50,488 | 60,283 | 71,401 | 76,633 | 98,487 | 119,251 | 146,272 |
| Net Debt 1 | -31,250 | - | -5,915 | -20,599 | 81,250 | 103,454 | 107,795 | 77,250 |
| Reference price 2 | 1,278.00 | 944.00 | 1,669.60 | 2,460.50 | 3,684.00 | 4,718.00 | 4,718.00 | 4,718.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.58x | 2.11x | 13.02x | 1.58% | 13.6B | |
| 30.41x | 5.29x | 19.39x | 0.85% | 119B | |
| 34.15x | 5.39x | 20.45x | 1.57% | 96.28B | |
| 43.9x | 8.9x | 26.05x | -.--% | 63.79B | |
| 27.32x | 3.12x | 18.05x | 0.76% | 59.76B | |
| 40x | 6.22x | 27.45x | 1.94% | 57.94B | |
| 27.26x | 5.02x | 17.58x | 2.21% | 35.49B | |
| 20.47x | 1.75x | 12.6x | 2.29% | 29.78B | |
| 31.06x | 4.1x | 15.5x | 0.11% | 30.26B | |
| 20.59x | 3.55x | 11.38x | 1.48% | 28.51B | |
| Average | 29.67x | 4.54x | 18.15x | 1.28% | 53.48B | |
| Weighted average by Cap. | 31.91x | 5.14x | 19.79x | 1.17% |
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
