Valuation Organo Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 23/10/2026 pm IST			5-day change	1st Jan Change
2,263.00 ^JPY	-1.99%		-9.17%	-12.66%

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	5,20,290	-	-
Change	-	42.57%	113.85%	-17.23%	113.73%	-16.86%	-	-
Enterprise Value (EV) ¹	1,11,466	1,82,891	3,72,593	2,98,611	6,29,170	5,18,288	4,98,548	4,65,461
Change	-	64.08%	103.72%	-19.86%	110.7%	-17.62%	-3.81%	-6.64%
P/E	12.6x	14.1x	20.4x	12.1x	22x	16.9x	14.5x	13.4x
PBR	1.53x	1.92x	3.47x	2.42x	4.38x	3.16x	2.83x	2.47x
PEG	-	0.5x	0.4x	0.3x	1.3x	1.95x	0.9x	1.51x
Capitalization / Revenue	1.04x	1.25x	2.35x	1.79x	3.52x	2.55x	2.24x	2.02x
EV / Revenue	0.99x	1.38x	2.48x	1.83x	3.54x	2.54x	2.14x	1.81x
EV / EBITDA	-	10.7x	15.2x	9.04x	15.9x	11.8x	9.58x	8.28x
EV / EBIT	10.3x	12x	16.5x	9.6x	16.7x	12.5x	10.4x	8.9x
EV / FCF	15.1x	-9.14x	161x	16.3x	65.7x	19.2x	20x	21.8x
FCF Yield	6.64%	-10.9%	0.62%	6.13%	1.52%	5.22%	5.01%	4.59%
Dividend per Share ²	8	12.4	20.4	32	40	45.33	50	52.67
Rate of return	1.58%	1.72%	1.32%	2.51%	1.47%	2%	2.21%	2.33%
EPS ²	40.13	51.15	75.38	105.1	123.5	134.2	155.6	169.3
Distribution rate	19.9%	24.2%	27.1%	30.5%	32.4%	33.8%	32.1%	31.1%
Net sales ¹	1,12,069	1,32,426	1,50,356	1,63,269	1,77,654	2,03,900	2,32,600	2,57,100
EBITDA ¹	-	17,036	24,554	33,045	39,629	44,100	52,050	56,200
EBIT ¹	10,850	15,212	22,544	31,120	37,648	41,400	48,067	52,300
Net income ¹	9,210	11,730	17,310	24,150	28,401	30,867	35,767	38,933
Net Debt ¹	-4,570	17,461	18,823	5,806	3,347	-2,003	-21,743	-54,829
Reference price ²	506.50	721.00	1,540.00	1,274.00	2,722.00	2,263.00	2,263.00	2,263.00
Nbr of stocks (in thousands)	2,29,094	2,29,445	2,29,721	2,29,831	2,29,913	2,29,912	-	-
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	16.86x	2.54x	11.75x	2%	331.81Cr
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
CLEAN HARBORS, INC.	31.74x	2.9x	13.54x	-.--%	1.68TCr
GFL ENVIRONMENTAL INC.	-78.05x	4.82x	15.66x	0.13%	1.99TCr
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	205.65x	4.00x	14.89x	0.82%	3.07TCr
Weighted average by Cap.	62.42x	4.61x	15.35x	0.99%