|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,300.00 JPY | +0.70% |
|
+0.33% | +71.01% |
| 17/06 | Lasertec Shares Hit New High on Fresh AI-Driven Rally | DJ |
| 15/05 | Ebara's Profit Rises 16% in Q1 | MT |
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 | 28,57,904 | - | - |
| Change | - | -26.33% | 77.38% | 47.47% | 48% | 69.91% | - | - |
| Enterprise Value (EV) 1 | 5,58,541 | 4,34,508 | 7,64,799 | 11,15,944 | 17,63,302 | 29,31,343 | 29,02,639 | 28,26,620 |
| Change | - | -22.21% | 76.02% | 45.91% | 58.01% | 66.24% | -0.98% | -2.62% |
| P/E | 13.8x | 8.6x | 12.8x | 15.9x | 22.2x | 27.3x | 24.7x | 20.1x |
| PBR | 1.88x | 1.21x | 1.88x | 2.4x | 3.31x | 4.93x | 4.37x | 3.82x |
| PEG | - | 0.5x | 0.7x | 0.9x | 2.94x | 0.7x | 2.3x | 0.9x |
| Capitalization / Revenue | 0.98x | 0.64x | 1.01x | 1.31x | 1.76x | 2.74x | 2.5x | 2.27x |
| EV / Revenue | 0.93x | 0.64x | 1.01x | 1.29x | 1.84x | 2.81x | 2.54x | 2.25x |
| EV / EBITDA | 6.75x | 4.59x | 6.79x | 8.72x | 11.9x | 16.5x | 14x | 11.5x |
| EV / EBIT | 9.1x | 6.16x | 8.89x | 11.4x | 15.5x | 21.6x | 17.6x | 14.1x |
| EV / FCF | 13.5x | -346x | 26.1x | 21.3x | -34.9x | 44.1x | 59.7x | 54.3x |
| FCF Yield | 7.43% | -0.29% | 3.83% | 4.69% | -2.86% | 2.27% | 1.67% | 1.84% |
| Dividend per Share 2 | 32.6 | 38.6 | 45.8 | 55 | 59 | 70 | 85 | 100 |
| Rate of return | 2.55% | 4.09% | 2.74% | 2.24% | 1.6% | 1.12% | 1.36% | 1.6% |
| EPS 2 | 92.69 | 109.7 | 130.7 | 154.6 | 166.3 | 229.3 | 253.7 | 311.3 |
| Distribution rate | 35.2% | 35.2% | 35% | 35.6% | 35.5% | 30.5% | 33.5% | 32.1% |
| Net sales 1 | 6,03,213 | 6,80,870 | 7,59,328 | 8,66,668 | 9,58,285 | 10,41,920 | 11,41,289 | 12,58,853 |
| EBITDA 1 | 82,807 | 94,640 | 1,12,615 | 1,27,964 | 1,48,606 | 1,77,781 | 2,06,604 | 2,46,122 |
| EBIT 1 | 61,372 | 70,572 | 86,025 | 97,953 | 1,13,802 | 1,35,861 | 1,65,216 | 2,00,228 |
| Net income 1 | 43,616 | 50,488 | 60,283 | 71,401 | 76,633 | 1,04,070 | 1,15,014 | 1,39,662 |
| Net Debt 1 | -31,250 | - | -5,915 | -20,599 | 81,250 | 73,439 | 44,735 | -31,284 |
| Reference price 2 | 1,278.00 | 944.00 | 1,669.60 | 2,460.50 | 3,684.00 | 6,256.00 | 6,256.00 | 6,256.00 |
| Nbr of stocks (in thousands) | 4,61,495 | 4,60,283 | 4,61,616 | 4,61,916 | 4,56,583 | 4,56,826 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.76x | 2.85x | 16.71x | 1.2% | 1.76TCr | |
| 35.94x | 6.16x | 22.94x | 0.75% | 12TCr | |
| 34.5x | 6.45x | 22.15x | 1.75% | 4.22TCr | |
| 33.94x | 4.37x | 16.13x | 0.1% | 3.21TCr | |
| 24.8x | 3.62x | 15.58x | 0.95% | 3.02TCr | |
| 21.32x | 1.76x | 13.01x | 2.28% | 3.02TCr | |
| 118.85x | 8.1x | 42.58x | - | 2.97TCr | |
| 25.94x | 3.11x | 13.55x | 1.45% | 2.81TCr | |
| 28.19x | 4.65x | 16.62x | 1.41% | 2.77TCr | |
| 26.92x | 3.46x | 16.51x | 1.7% | 2.46TCr | |
| Average | 38.02x | 4.45x | 19.58x | 1.29% | 3.86TCr | |
| Weighted average by Cap. | 37.83x | 5.00x | 20.61x | 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
