Valuation Organo Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 18/09/2026 pm IST			5-day change	1st Jan Change
12,395.00 ^JPY	+3.03%		+2.86%	-4.32%

03/08	Organo Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05/06	Organo Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,16,036	1,65,430	3,53,770	2,92,805	6,25,823	5,69,951	-	-
Change	-	42.57%	113.85%	-17.23%	113.73%	-8.93%	-	-
Enterprise Value (EV) ¹	1,11,466	1,82,891	3,72,593	2,98,611	6,29,170	5,67,949	5,48,208	5,15,122
Change	-	64.08%	103.72%	-19.86%	110.7%	-9.73%	-3.48%	-6.04%
P/E	12.6x	14.1x	20.4x	12.1x	22x	18.8x	16x	14.7x
PBR	1.53x	1.92x	3.47x	2.42x	4.38x	3.47x	3.1x	2.71x
PEG	-	0.5x	0.4x	0.3x	1.3x	2.82x	0.9x	1.69x
Capitalization / Revenue	1.04x	1.25x	2.35x	1.79x	3.52x	2.8x	2.48x	2.32x
EV / Revenue	0.99x	1.38x	2.48x	1.83x	3.54x	2.79x	2.39x	2.1x
EV / EBITDA	-	10.7x	15.2x	9.04x	15.9x	13.1x	10.6x	9.25x
EV / EBIT	10.3x	12x	16.5x	9.6x	16.7x	13.7x	11.5x	9.91x
EV / FCF	15.1x	-9.14x	161x	16.3x	65.7x	21x	19.1x	16.2x
FCF Yield	6.64%	-10.9%	0.62%	6.13%	1.52%	4.76%	5.24%	6.17%
Dividend per Share ²	40	62	102	160	200	226.7	246.7	260
Rate of return	1.58%	1.72%	1.32%	2.51%	1.47%	1.83%	1.99%	2.1%
EPS ²	200.7	255.8	376.9	525.4	617.7	658.9	774.2	841.6
Distribution rate	19.9%	24.2%	27.1%	30.5%	32.4%	34.4%	31.9%	30.9%
Net sales ¹	1,12,069	1,32,426	1,50,356	1,63,269	1,77,654	2,03,900	2,29,600	2,45,433
EBITDA ¹	-	17,036	24,554	33,045	39,629	43,200	51,650	55,700
EBIT ¹	10,850	15,212	22,544	31,120	37,648	41,400	47,800	51,967
Net income ¹	9,210	11,730	17,310	24,150	28,401	30,867	35,600	38,700
Net Debt ¹	-4,570	17,461	18,823	5,806	3,347	-2,003	-21,743	-54,829
Reference price ²	2,532.50	3,605.00	7,700.00	6,370.00	13,610.00	12,395.00	12,395.00	12,395.00
Nbr of stocks (in thousands)	45,819	45,889	45,944	45,966	45,983	45,982	-	-
Announcement Date	12/05/22	12/05/23	13/05/24	13/05/25	13/05/26	-	-	-

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.($)
ORGANO CORPORATION	18.81x	2.79x	13.15x	1.83%	363.09Cr
DONALDSON COMPANY, INC.	22.18x	2.87x	15.33x	1.39%	1TCr
CECO ENVIRONMENTAL CORP.	207.4x	3.26x	20.47x	-	406.94Cr
MAYAIR TECHNOLOGY (CHINA) CO., LTD.	28.71x	-	-	-	134.41Cr
EUREKA FORBES LIMITED	32.56x	2.18x	18.55x	0.54%	78Cr
Average	61.93x	2.77x	16.87x	1.25%	396.82Cr
Weighted average by Cap.	60.40x	2.91x	16.16x	1.46%