|
Delayed
Japan Exchange
10:54:47 30/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 3,766.00 JPY | -3.78% |
|
-0.68% | +2.36% |
| 28/09 | Rising Oil Prices, Bond Yields, AI Uncertainty Roil Asian Stock Markets | MT |
| 28/09 | Japan's Nikkei snaps five-day winning run on Micron earnings caution | RE |
Company Valuation: Ebara Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,89,791 | 4,34,508 | 7,70,714 | 11,36,543 | 16,82,052 | 17,85,318 | - | - |
| Change | - | -26.33% | 77.38% | 47.47% | 48% | 6.14% | - | - |
| Enterprise Value (EV) 1 | 5,58,541 | 4,34,508 | 7,64,799 | 11,15,944 | 17,63,302 | 18,88,772 | 18,93,114 | 18,62,569 |
| Change | - | -22.21% | 76.02% | 45.91% | 58.01% | 7.12% | 0.23% | -1.61% |
| P/E | 13.8x | 8.6x | 12.8x | 15.9x | 22.2x | 17.9x | 14.9x | 12.1x |
| PBR | 1.88x | 1.21x | 1.88x | 2.4x | 3.31x | 3.12x | 2.77x | 2.42x |
| PEG | - | 0.5x | 0.7x | 0.9x | 2.94x | 0.6x | 0.8x | 0.5x |
| Capitalization / Revenue | 0.98x | 0.64x | 1.01x | 1.31x | 1.76x | 1.67x | 1.48x | 1.33x |
| EV / Revenue | 0.93x | 0.64x | 1.01x | 1.29x | 1.84x | 1.76x | 1.57x | 1.39x |
| EV / EBITDA | 6.75x | 4.59x | 6.79x | 8.72x | 11.9x | 10.9x | 8.55x | 7.11x |
| EV / EBIT | 9.1x | 6.16x | 8.89x | 11.4x | 15.5x | 14.3x | 11x | 8.86x |
| EV / FCF | 13.5x | -346x | 26.1x | 21.3x | -34.9x | 40.2x | 51.2x | 38.7x |
| FCF Yield | 7.43% | -0.29% | 3.83% | 4.69% | -2.86% | 2.49% | 1.95% | 2.59% |
| Dividend per Share 2 | 32.6 | 38.6 | 45.8 | 55 | 59 | 74.74 | 91.99 | 112.6 |
| Rate of return | 2.55% | 4.09% | 2.74% | 2.24% | 1.6% | 1.91% | 2.35% | 2.88% |
| EPS 2 | 92.69 | 109.7 | 130.7 | 154.6 | 166.3 | 218.7 | 262.1 | 323.2 |
| Distribution rate | 35.2% | 35.2% | 35% | 35.6% | 35.5% | 34.2% | 35.1% | 34.8% |
| Net sales 1 | 6,03,213 | 6,80,870 | 7,59,328 | 8,66,668 | 9,58,285 | 10,71,235 | 12,03,776 | 13,40,543 |
| EBITDA 1 | 82,807 | 94,640 | 1,12,615 | 1,27,964 | 1,48,606 | 1,73,234 | 2,21,446 | 2,61,870 |
| EBIT 1 | 61,372 | 70,572 | 86,025 | 97,953 | 1,13,802 | 1,31,918 | 1,71,993 | 2,10,325 |
| Net income 1 | 43,616 | 50,488 | 60,283 | 71,401 | 76,633 | 98,487 | 1,19,251 | 1,46,272 |
| Net Debt 1 | -31,250 | - | -5,915 | -20,599 | 81,250 | 1,03,454 | 1,07,795 | 77,250 |
| Reference price 2 | 1,278.00 | 944.00 | 1,669.60 | 2,460.50 | 3,684.00 | 3,914.00 | 3,914.00 | 3,914.00 |
| Nbr of stocks (in thousands) | 4,61,495 | 4,60,283 | 4,61,616 | 4,61,916 | 4,56,583 | 4,56,136 | - | - |
| Announcement Date | 14/02/22 | 14/02/23 | 14/02/24 | 14/02/25 | 13/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.97x | 1.77x | 10.95x | 1.9% | 1.13TCr | |
| 29.45x | 5.26x | 19.18x | 0.89% | 12TCr | |
| 31.03x | 4.87x | 18.38x | 1.72% | 8.94TCr | |
| 28.84x | 3.29x | 19.03x | 0.72% | 6.46TCr | |
| 40.5x | 6.32x | 27.89x | 1.88% | 6.03TCr | |
| 39.31x | 7.96x | 23.3x | -.--% | 5.62TCr | |
| 24.58x | 4.73x | 16.3x | 2.43% | 3.4TCr | |
| 30.12x | 3.98x | 15.01x | 0.11% | 3.1TCr | |
| 22.9x | 3.31x | 14.27x | 1.02% | 2.8TCr | |
| 18.89x | 3.19x | 10.28x | 1.59% | 2.59TCr | |
| Average | 28.36x | 4.47x | 17.46x | 1.23% | 5.18TCr | |
| Weighted average by Cap. | 30.59x | 4.97x | 19.15x | 1.15% |
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
- 6361 Stock
- Valuation Ebara Corporation
Select your edition
All financial news and data tailored to specific country editions
