|
Market Closed -
Japan Exchange
12:00:00 13/11/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 4,920.00 JPY | +0.51% |
|
+1.65% | -0.91% |
| 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 | 1,07,294 | - | - |
| Change | - | -17.44% | -9.42% | 20.6% | -11.05% | -1.09% | - | - |
| Enterprise Value (EV) 1 | 1,17,903 | 99,071 | 93,615 | 1,09,948 | 92,865 | 88,846 | 88,946 | 88,316 |
| Change | - | -15.97% | -5.51% | 17.45% | -15.54% | -4.33% | 0.11% | -0.71% |
| P/E | 18.9x | 21x | 24.6x | 35.4x | 20.7x | 17.9x | 16.5x | 15.3x |
| PBR | 2.25x | 1.78x | 1.52x | 1.77x | 1.45x | 1.38x | 1.32x | 1.26x |
| PEG | - | -0.8x | -1.1x | -2.4x | 0.4x | 1.3x | 1.9x | 2.08x |
| Capitalization / Revenue | 0.66x | 0.73x | 0.64x | 0.72x | 0.61x | 0.57x | 0.55x | 0.53x |
| EV / Revenue | 0.58x | 0.65x | 0.59x | 0.65x | 0.52x | 0.47x | 0.45x | 0.44x |
| EV / EBITDA | 8.3x | 8.78x | 8.93x | 10.1x | 7.23x | 6.6x | 6.26x | 5.89x |
| EV / EBIT | 11.1x | 13.3x | 14.7x | 17.1x | 11.5x | 9.84x | 9.2x | 8.52x |
| EV / FCF | 74x | -41.9x | 114x | 11.9x | 14.9x | 15.3x | 20.9x | 18.5x |
| FCF Yield | 1.35% | -2.39% | 0.88% | 8.42% | 6.72% | 6.55% | 4.78% | 5.41% |
| 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% | 2.66% | 2.72% | 2.84% |
| EPS 2 | 323.8 | 240.5 | 185.6 | 158.3 | 240 | 273.4 | 297.1 | 319 |
| Distribution rate | 36.4% | 49.1% | 63.6% | 75.8% | 52.1% | 47.6% | 44.9% | 43.6% |
| Net sales 1 | 2,03,785 | 1,52,339 | 1,58,344 | 1,69,278 | 1,79,182 | 1,88,267 | 1,95,500 | 2,01,600 |
| EBITDA 1 | 14,203 | 11,286 | 10,488 | 10,849 | 12,841 | 13,465 | 14,217 | 14,983 |
| EBIT 1 | 10,667 | 7,434 | 6,370 | 6,425 | 8,087 | 9,033 | 9,667 | 10,367 |
| Net income 1 | 7,142 | 5,303 | 4,102 | 3,475 | 5,238 | 5,979 | 6,498 | 6,977 |
| Net Debt 1 | -17,329 | -12,572 | -7,505 | -12,007 | -15,608 | -18,448 | -18,348 | -18,978 |
| Reference price 2 | 6,130.00 | 5,060.00 | 4,570.00 | 5,600.00 | 4,965.00 | 4,895.00 | 4,895.00 | 4,895.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 17.91x | 0.47x | 6.6x | 2.66% | 67Cr | |
| 18.99x | 3.38x | 12.23x | 3.84% | 4.75TCr | |
| 30.24x | 4.48x | 19.03x | 1.13% | 2.64TCr | |
| 19.5x | 2.36x | 12.77x | 4.65% | 1.31TCr | |
| 15.65x | 1.72x | 9.85x | 3.75% | 516.65Cr | |
| 23.5x | 1.14x | 8.66x | 1.56% | 378.89Cr | |
| 13.77x | 1.64x | 9.83x | 9.96% | 322.72Cr | |
| 33.72x | 4.07x | 22.56x | - | 295.25Cr | |
| 98.52x | 1.53x | 61.37x | 3.41% | 206.24Cr | |
| Average | 30.20x | 2.31x | 18.10x | 3.87% | 1TCr | |
| Weighted average by Cap. | 23.69x | 3.28x | 14.91x | 3.33% |
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
