Valuation Earth Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 28/07/2026 pm IST			5-day change	1st Jan Change
4,730.00 ^JPY	+0.85%		+1.18%	-4.73%

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	1,35,232	1,11,643	1,01,120	1,21,955	1,08,473	1,02,465	-	-
Change	-	-17.44%	-9.42%	20.6%	-11.05%	-5.54%	-	-
Enterprise Value (EV) ¹	1,17,903	99,071	93,615	1,09,948	92,865	84,202	82,838	81,108
Change	-	-15.97%	-5.51%	17.45%	-15.54%	-9.33%	-1.62%	-2.09%
P/E	18.9x	21x	24.6x	35.4x	20.7x	16.9x	15.7x	14.7x
PBR	2.25x	1.78x	1.52x	1.77x	1.45x	1.32x	1.26x	1.21x
PEG	-	-0.8x	-1.1x	-2.4x	0.4x	1.1x	2.02x	2.31x
Capitalization / Revenue	0.66x	0.73x	0.64x	0.72x	0.61x	0.54x	0.53x	0.51x
EV / Revenue	0.58x	0.65x	0.59x	0.65x	0.52x	0.45x	0.43x	0.4x
EV / EBITDA	8.3x	8.78x	8.93x	10.1x	7.23x	6.25x	5.81x	5.43x
EV / EBIT	11.1x	13.3x	14.7x	17.1x	11.5x	9.95x	8.72x	8.07x
EV / FCF	74x	-41.9x	114x	11.9x	14.9x	13.7x	14.8x	13.3x
FCF Yield	1.35%	-2.39%	0.88%	8.42%	6.72%	7.31%	6.75%	7.55%
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%	2.77%	2.84%	2.96%
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	2,03,785	1,52,339	1,58,344	1,69,278	1,79,182	1,88,600	1,94,633	2,00,700
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	4,690.00	4,690.00	4,690.00
Nbr of stocks (in thousands)	22,061	22,064	22,127	21,778	21,848	21,847	-	-
Announcement Date	14/02/22	13/02/23	13/02/24	13/02/25	13/02/26	-	-	-

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	16.89x	0.45x	6.25x	2.77%	63Cr
RECKITT BENCKISER GROUP PLC	16.68x	3.14x	11.26x	4.31%	4.25TCr
CHURCH & DWIGHT CO., INC.	26.73x	4.06x	17.27x	1.25%	2.34TCr
THE CLOROX COMPANY	19.47x	2.46x	13.3x	5.13%	1.18TCr
REYNOLDS CONSUMER PRODUCTS INC.	15.88x	1.8x	10.09x	3.59%	537.46Cr
PT UNILEVER INDONESIA TBK	14.61x	1.81x	10.7x	9.91%	354.59Cr
WD-40 COMPANY	37.73x	4.64x	25.26x	-	313.45Cr
LION CORPORATION	18.26x	0.86x	6.56x	2.01%	285.51Cr
JYOTHY LABS LIMITED	22.41x	2.13x	15.25x	1.96%	77Cr
Average	20.96x	2.37x	12.88x	3.87%	1.04TCr
Weighted average by Cap.	20.20x	3.11x	13.25x	3.71%