Valuation Ebara Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 06/07/26 pm AEST			5-day change	1st Jan Change
6,223.00 ^JPY	+2.64%		-0.40%	+68.92%

01/07	Tranche Update on Ebara Corporation's Equity Buyback Plan announced on February 13, 2026.	CI
01/07	Infroneer Completes Swing Acquisition	MT

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	2,842,829	-	-
Change	-	-26.33%	77.38%	47.47%	48%	69.01%	-	-
Enterprise Value (EV) ¹	558,541	434,508	764,799	1,115,944	1,763,302	2,916,268	2,887,564	2,811,545
Change	-	-22.21%	76.02%	45.91%	58.01%	65.39%	-0.98%	-2.63%
P/E	13.8x	8.6x	12.8x	15.9x	22.2x	27.3x	24.5x	20x
PBR	1.88x	1.21x	1.88x	2.4x	3.31x	4.94x	4.38x	3.84x
PEG	-	0.5x	0.7x	0.9x	2.94x	0.7x	2.2x	0.9x
Capitalization / Revenue	0.98x	0.64x	1.01x	1.31x	1.76x	2.73x	2.49x	2.26x
EV / Revenue	0.93x	0.64x	1.01x	1.29x	1.84x	2.8x	2.53x	2.23x
EV / EBITDA	6.75x	4.59x	6.79x	8.72x	11.9x	16.7x	14x	11.4x
EV / EBIT	9.1x	6.16x	8.89x	11.4x	15.5x	21.5x	17.5x	14x
EV / FCF	13.5x	-346x	26.1x	21.3x	-34.9x	43.8x	59.4x	54.1x
FCF Yield	7.43%	-0.29%	3.83%	4.69%	-2.86%	2.28%	1.68%	1.85%
Dividend per Share ²	32.6	38.6	45.8	55	59	70	85	100
Rate of return	2.55%	4.09%	2.74%	2.24%	1.6%	1.12%	1.37%	1.61%
EPS ²	92.69	109.7	130.7	154.6	166.3	228	253.7	311.3
Distribution rate	35.2%	35.2%	35%	35.6%	35.5%	30.7%	33.5%	32.1%
Net sales ¹	603,213	680,870	759,328	866,668	958,285	1,041,920	1,141,289	1,258,853
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	135,861	165,216	200,228
Net income ¹	43,616	50,488	60,283	71,401	76,633	90,791	108,487	133,699
Net Debt ¹	-31,250	-	-5,915	-20,599	81,250	73,439	44,735	-31,284
Reference price ²	1,278.00	944.00	1,669.60	2,460.50	3,684.00	6,223.00	6,223.00	6,223.00
Nbr of stocks (in thousands)	461,495	460,283	461,616	461,916	456,583	456,826	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EBARA CORPORATION	26.59x	2.73x	16.31x	1.15%	17.17B
PARKER-HANNIFIN CORPORATION	35.38x	6.07x	22.6x	0.76%	121B
FANUC CORPORATION	34.89x	6.54x	22.43x	1.73%	43.04B
INGERSOLL RAND INC.	33.36x	4.3x	15.88x	0.11%	31.54B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.17x	1.75x	12.91x	2.3%	30B
SMC CORPORATION	26.32x	4.17x	13.99x	1.41%	29.67B
DOVER CORPORATION	23.63x	3.45x	14.88x	1%	28.78B
XYLEM INC.	25.92x	3.11x	13.54x	1.45%	28.08B
INNIO N.V.	113.27x	7.7x	40.51x	-	27.71B
ALFA LAVAL AB	27.36x	3.53x	16.82x	1.66%	25.23B
Average	36.79x	4.33x	18.99x	1.29%	38.26B
Weighted average by Cap.	36.48x	4.88x	19.99x	1.16%