Valuation Envipro Holdings Inc.

Stocks

Delayed Japan Exchange 12:00:00 26/10/2026 pm IST			5-day change	1st Jan Change
635.00 ^JPY	-0.94%		-6.07%	+1.76%

11/25/11	Envipro to Move Listing to TSE Standard Market, Drops Prime Market Compliance Plan	MT
25/25/25	Tranche Update on Envipro Holdings Inc.'s Equity Buyback Plan announced on February 20, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	23,490	16,396	14,471	13,995	23,684	18,101	-	-
Change	-	-30.2%	-11.74%	-3.29%	69.23%	-23.57%	-	-
Enterprise Value (EV)	22,662	19,331	16,493	14,722	22,953	18,101	18,101	18,101
Change	-	-14.7%	-14.68%	-10.74%	55.91%	-21.14%	0%	0%
P/E	7.55x	13.3x	26.8x	12.3x	9.76x	7.87x	7.24x	6.71x
PBR	1.49x	1x	0.87x	0.82x	1.26x	-	-	-
PEG	-	-0.2x	-0.5x	0x	0x	-1.5x	0.83x	0.84x
Capitalization / Revenue	0.41x	0.33x	0.28x	0.29x	0.53x	0.39x	0.36x	0.34x
EV / Revenue	0x	0x	0x	0x	0x	0.39x	0.36x	0.34x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.84x	5.32x	4.89x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	25	14	6	15	25	22	23	24
Rate of return	3.15%	2.54%	1.25%	3.11%	3.01%	3.46%	3.62%	3.78%
EPS ²	105.2	41.64	17.87	39.19	85.16	80.7	87.7	94.7
Distribution rate	23.8%	33.6%	33.6%	38.3%	29.4%	27.3%	26.2%	25.3%
Net sales ¹	57,319	49,190	52,214	49,090	44,430	47,000	50,300	53,400
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,343	1,543	1,409	972	3,224	3,100	3,400	3,700
Net income ¹	3,111	1,236	537	1,175	2,423	2,300	2,500	2,700
Net Debt	-828	2,935	2,022	727	-731	-	-	-
Reference price ²	794.00	552.00	479.00	483.00	831.00	635.00	635.00	635.00
Nbr of stocks (in thousands)	29,585	29,703	30,211	28,975	28,501	28,506	-	-
Announcement Date	10/08/22	10/08/23	09/08/24	13/08/25	13/08/26	-	-	-

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.($)
ENVIPRO HOLDINGS INC.	7.94x	-	-	3.43%	12Cr
WASTE MANAGEMENT, INC.	29.9x	4.48x	14.42x	1.56%	9.57TCr
REPUBLIC SERVICES, INC.	33.17x	5.04x	15.74x	1.06%	7.36TCr
WASTE CONNECTIONS, INC.	40.01x	5.53x	16.67x	0.76%	4.67TCr
VERALTO CORPORATION	25.41x	4.48x	17.56x	0.5%	2.54TCr
GFL ENVIRONMENTAL INC.	-78.05x	4.82x	15.66x	0.13%	1.99TCr
CLEAN HARBORS, INC.	31.74x	2.9x	13.54x	-.--%	1.68TCr
DONALDSON COMPANY, INC.	19.68x	2.6x	13x	1.52%	982.8Cr
TETRA TECH, INC.	22.79x	-	-	0.62%	946.85Cr
CASELLA WASTE SYSTEMS, INC.	1915.05x	3.57x	15.64x	-.--%	621.19Cr
Average	204.76x	4.18x	15.28x	0.96%	3.04TCr
Weighted average by Cap.	62.90x	4.64x	15.39x	0.98%