Valuation Envipro Holdings Inc.

Stocks

Market Closed - Japan Exchange 04:30:00 17/09/26 pm AEST			5-day change	1st Jan Change
741.00 ^JPY	+1.37%		+1.09%	+18.75%

11/09/25	Envipro to Move Listing to TSE Standard Market, Drops Prime Market Compliance Plan	MT
25/07/25	Tranche Update on Envipro Holdings Inc.'s Equity Buyback Plan announced on February 20, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,126	23,490	16,396	14,471	13,995	20,834	-	-
Change	-	29.6%	-30.2%	-11.74%	-3.29%	48.87%	-	-
Enterprise Value (EV)	19,129	22,662	19,331	16,493	14,722	20,834	20,834	20,834
Change	-	18.47%	-14.7%	-14.68%	-10.74%	41.52%	0%	0%
P/E	12.1x	7.55x	13.3x	26.8x	12.3x	9.76x	9.06x	8.34x
PBR	1.4x	1.49x	1x	0.87x	0.82x	1.26x	-	-
PEG	-	0x	-0.2x	-0.5x	0x	0x	0.6x	0.96x
Capitalization / Revenue	0.44x	0.41x	0.33x	0.28x	0.29x	0.53x	0.44x	0.41x
EV / Revenue	0x	0x	0x	0x	0x	0.48x	0.44x	0.41x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.44x	6.72x	6.13x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	12.5	25	14	6	15	25	22	23
Rate of return	2.04%	3.15%	2.54%	1.25%	3.11%	3.01%	3.01%	3.15%
EPS ²	50.58	105.2	41.64	17.87	39.19	85.16	80.7	87.7
Distribution rate	24.7%	23.8%	33.6%	33.6%	38.3%	29.4%	27.3%	26.2%
Net sales ¹	40,933	57,319	49,190	52,214	49,090	44,430	47,000	50,300
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,130	3,343	1,543	1,409	972	3,224	3,100	3,400
Net income ¹	1,491	3,111	1,236	537	1,175	2,423	2,300	2,500
Net Debt	1,003	-828	2,935	2,022	727	-	-	-
Reference price ²	614.00	794.00	552.00	479.00	483.00	731.00	731.00	731.00
Nbr of stocks (in thousands)	29,521	29,585	29,703	30,211	28,975	28,501	-	-
Announcement Date	11/8/21	10/8/22	10/8/23	9/8/24	13/8/25	13/8/26	-	-

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.($)
ENVIPRO HOLDINGS INC.	10.41x	-	-	3.01%	134M
WASTE CONNECTIONS, INC.	33.81x	4.81x	14.49x	0.89%	39.45B
GFL ENVIRONMENTAL INC.	-61.14x	3.89x	12.64x	0.13%	14.88B
CASELLA WASTE SYSTEMS, INC.	1501x	3.35x	14.67x	-.--%	5.73B
CLEANAWAY WASTE MANAGEMENT LIMITED	27.92x	1.78x	8.63x	2.77%	4.27B
ZHEFU HOLDING GROUP CO., LTD.	11.14x	-	-	-	3.69B
GRANDBLUE ENVIRONMENT CO., LTD.	10.22x	-	-	4.21%	3.6B
BEIJING GEOENVIRON ENGINEERING & TECHNOLOGY, INC.	14.82x	-	-	-	3.61B
Average	193.52x	3.46x	12.61x	1.83%	9.42B
Weighted average by Cap.	123.13x	4.27x	13.69x	0.95%