|
Market Closed -
Japan Exchange
04:30:00 21/08/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 4,921.00 JPY | -2.09% |
|
-16.02% | +33.58% |
| 17/08 | Japan Earnings Wrap: Asahi Intecc Rises; Ebara, Rakus Slide | MT |
| 17/08 | 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 | 2,244,648 | - | - |
| Change | - | -26.33% | 77.38% | 47.47% | 48% | 33.45% | - | - |
| Enterprise Value (EV) 1 | 558,541 | 434,508 | 764,799 | 1,115,944 | 1,763,302 | 2,347,246 | 2,345,609 | 2,303,010 |
| Change | - | -22.21% | 76.02% | 45.91% | 58.01% | 33.12% | -0.07% | -1.82% |
| P/E | 13.8x | 8.6x | 12.8x | 15.9x | 22.2x | 22.3x | 19x | 15.9x |
| PBR | 1.88x | 1.21x | 1.88x | 2.4x | 3.31x | 3.94x | 3.49x | 3.01x |
| PEG | - | 0.5x | 0.7x | 0.9x | 2.94x | 0.7x | 1.1x | 0.8x |
| Capitalization / Revenue | 0.98x | 0.64x | 1.01x | 1.31x | 1.76x | 2.12x | 1.93x | 1.76x |
| EV / Revenue | 0.93x | 0.64x | 1.01x | 1.29x | 1.84x | 2.22x | 2.01x | 1.8x |
| EV / EBITDA | 6.75x | 4.59x | 6.79x | 8.72x | 11.9x | 13.3x | 10.8x | 8.86x |
| EV / EBIT | 9.1x | 6.16x | 8.89x | 11.4x | 15.5x | 17.2x | 13.9x | 11.5x |
| EV / FCF | 13.5x | -346x | 26.1x | 21.3x | -34.9x | 35.3x | 48.3x | 44.3x |
| FCF Yield | 7.43% | -0.29% | 3.83% | 4.69% | -2.86% | 2.83% | 2.07% | 2.26% |
| Dividend per Share 2 | 32.6 | 38.6 | 45.8 | 55 | 59 | 76.66 | 91.04 | 108.1 |
| Rate of return | 2.55% | 4.09% | 2.74% | 2.24% | 1.6% | 1.56% | 1.85% | 2.2% |
| EPS 2 | 92.69 | 109.7 | 130.7 | 154.6 | 166.3 | 220.9 | 258.4 | 309.2 |
| Distribution rate | 35.2% | 35.2% | 35% | 35.6% | 35.5% | 34.7% | 35.2% | 35% |
| Net sales 1 | 603,213 | 680,870 | 759,328 | 866,668 | 958,285 | 1,056,985 | 1,164,357 | 1,276,087 |
| EBITDA 1 | 82,807 | 94,640 | 112,615 | 127,964 | 148,606 | 175,945 | 218,164 | 259,819 |
| EBIT 1 | 61,372 | 70,572 | 86,025 | 97,953 | 113,802 | 136,462 | 169,025 | 200,867 |
| Net income 1 | 43,616 | 50,488 | 60,283 | 71,401 | 76,633 | 101,253 | 117,689 | 140,129 |
| Net Debt 1 | -31,250 | - | -5,915 | -20,599 | 81,250 | 102,598 | 100,962 | 58,362 |
| Reference price 2 | 1,278.00 | 944.00 | 1,669.60 | 2,460.50 | 3,684.00 | 4,921.00 | 4,921.00 | 4,921.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.27x | 2.22x | 13.34x | 1.56% | 14.12B | |
| 36.81x | 6.3x | 23.4x | 0.73% | 126B | |
| 27.48x | 5.06x | 17.63x | 2.19% | 35.42B | |
| 22.95x | 1.97x | 14.1x | 2.04% | 33.38B | |
| 31.77x | 4.22x | 15.94x | 0.11% | 31.24B | |
| 21.45x | 3.61x | 11.42x | 1.51% | 28.11B | |
| 22.3x | 3.23x | 13.93x | 1.05% | 27.19B | |
| 24.71x | 3.01x | 12.98x | 1.53% | 26.48B | |
| 105.01x | 37.81x | 86.48x | 0.35% | 26.05B | |
| 26.13x | 3.28x | 16.05x | 1.73% | 24.5B | |
| Average | 34.09x | 7.07x | 22.53x | 1.28% | 37.28B | |
| Weighted average by Cap. | 34.70x | 6.81x | 22.60x | 1.14% |
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
