|
Delayed
Japan Exchange
11:46:05 26/08/2026 am IST
|
5-day change | 1st Jan Change | ||
| 4,930.00 JPY | +0.31% |
|
+1.96% | -0.70% |
| 06/08 | Earth Corporation Reports Earnings Results for the Half Year Ended June 30, 2026 | CI |
| 13/07 | Earth Corporation's Unit Acquires Remaining Shares in Singaporean Environmental Hygiene Firms | MT |
Company Valuation: Earth Corporation
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 | 1,07,733 | - | - |
| Change | - | -17.44% | -9.42% | 20.6% | -11.05% | -0.68% | - | - |
| Enterprise Value (EV) 1 | 1,17,903 | 99,071 | 93,615 | 1,09,948 | 92,865 | 86,387 | 88,106 | 86,376 |
| Change | - | -15.97% | -5.51% | 17.45% | -15.54% | -6.98% | 1.99% | -1.96% |
| P/E | 18.9x | 21x | 24.6x | 35.4x | 20.7x | 17.7x | 16.4x | 15.4x |
| PBR | 2.25x | 1.78x | 1.52x | 1.77x | 1.45x | 1.37x | 1.32x | 1.26x |
| PEG | - | -0.8x | -1.1x | -2.4x | 0.4x | 1.1x | 2.11x | 2.42x |
| Capitalization / Revenue | 0.66x | 0.73x | 0.64x | 0.72x | 0.61x | 0.57x | 0.55x | 0.54x |
| EV / Revenue | 0.58x | 0.65x | 0.59x | 0.65x | 0.52x | 0.46x | 0.45x | 0.43x |
| EV / EBITDA | 8.3x | 8.78x | 8.93x | 10.1x | 7.23x | 6.33x | 6.18x | 5.78x |
| EV / EBIT | 11.1x | 13.3x | 14.7x | 17.1x | 11.5x | 10.2x | 9.27x | 8.59x |
| EV / FCF | 74x | -41.9x | 114x | 11.9x | 14.9x | 14x | 15.8x | 14.1x |
| FCF Yield | 1.35% | -2.39% | 0.88% | 8.42% | 6.72% | 7.13% | 6.34% | 7.09% |
| 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% | 2.64% | 2.71% | 2.83% |
| 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 | 13,646 | 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 | -21,346 | -19,627 | -21,357 |
| Reference price 2 | 6,130.00 | 5,060.00 | 4,570.00 | 5,600.00 | 4,965.00 | 4,915.00 | 4,915.00 | 4,915.00 |
| Nbr of stocks (in thousands) | 22,061 | 22,064 | 22,127 | 21,778 | 21,848 | 21,919 | - | - |
| Announcement Date | 14/02/22 | 13/02/23 | 13/02/24 | 13/02/25 | 13/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.7x | 0.46x | 6.33x | 2.64% | 68Cr | |
| 17.78x | 3.17x | 11.42x | 4.21% | 4.46TCr | |
| 27.63x | 4.18x | 17.86x | 1.21% | 2.43TCr | |
| 18.25x | 2.3x | 12.56x | 4.87% | 1.27TCr | |
| 15.16x | 1.73x | 9.82x | 3.73% | 517.7Cr | |
| 15.98x | 1.87x | 11.18x | 9.16% | 386.16Cr | |
| 20.71x | 1.01x | 7.64x | 1.8% | 328.06Cr | |
| 34.6x | 4.26x | 23.18x | - | 287.41Cr | |
| 30.04x | 2.34x | 20.77x | 1.75% | 82Cr | |
| Average | 21.98x | 2.37x | 13.42x | 3.67% | 1.09TCr | |
| Weighted average by Cap. | 20.76x | 3.11x | 13.33x | 3.59% |
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
- 4985 Stock
- Valuation Earth Corporation
Select your edition
All financial news and data tailored to specific country editions
