|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,785.00 JPY | +0.95% |
|
+0.31% | -3.63% |
| 07-01 | Earth Corporation Terminates Exclusive Distribution and Sales Agreement with Haleon Japan K.K | CI |
| 05-13 | Earth Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
Company Valuation: Earth Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 135,232 | 111,643 | 101,120 | 121,955 | 108,473 | 104,540 | - | - |
| Change | - | -17.44% | -9.42% | 20.6% | -11.05% | -3.63% | - | - |
| Enterprise Value (EV) 1 | 117,903 | 99,071 | 93,615 | 109,948 | 92,865 | 86,278 | 84,914 | 83,183 |
| Change | - | -15.97% | -5.51% | 17.45% | -15.54% | -7.09% | -1.58% | -2.04% |
| P/E | 18.9x | 21x | 24.6x | 35.4x | 20.7x | 17.2x | 16x | 15x |
| PBR | 2.25x | 1.78x | 1.52x | 1.77x | 1.45x | 1.34x | 1.29x | 1.23x |
| PEG | - | -0.8x | -1.1x | -2.4x | 0.4x | 1.1x | 2.06x | 2.36x |
| Capitalization / Revenue | 0.66x | 0.73x | 0.64x | 0.72x | 0.61x | 0.55x | 0.54x | 0.52x |
| EV / Revenue | 0.58x | 0.65x | 0.59x | 0.65x | 0.52x | 0.46x | 0.44x | 0.41x |
| EV / EBITDA | 8.3x | 8.78x | 8.93x | 10.1x | 7.23x | 6.41x | 5.96x | 5.57x |
| EV / EBIT | 11.1x | 13.3x | 14.7x | 17.1x | 11.5x | 9.55x | 8.75x | 8.05x |
| EV / FCF | 74x | -41.9x | 114x | 11.9x | 14.9x | 14x | 15.2x | 13.6x |
| FCF Yield | 1.35% | -2.39% | 0.88% | 8.42% | 6.72% | 7.14% | 6.58% | 7.36% |
| Dividend per Share 2 | 118 | 118 | 118 | 120 | 125 | 130 | 133.3 | 139 |
| Rate of return | 1.92% | 2.33% | 2.58% | 2.14% | 2.52% | 2.72% | 2.79% | 2.9% |
| EPS 2 | 323.8 | 240.5 | 185.6 | 158.3 | 240 | 277.6 | 299.2 | 318.2 |
| Distribution rate | 36.4% | 49.1% | 63.6% | 75.8% | 52.1% | 46.8% | 44.6% | 43.7% |
| Net sales 1 | 203,785 | 152,339 | 158,344 | 169,278 | 179,182 | 188,600 | 194,633 | 200,700 |
| EBITDA 1 | 14,203 | 11,286 | 10,488 | 10,849 | 12,841 | 13,462 | 14,247 | 14,947 |
| EBIT 1 | 10,667 | 7,434 | 6,370 | 6,425 | 8,087 | 9,033 | 9,700 | 10,333 |
| Net income 1 | 7,142 | 5,303 | 4,102 | 3,475 | 5,238 | 6,072 | 6,544 | 6,960 |
| Net Debt 1 | -17,329 | -12,572 | -7,505 | -12,007 | -15,608 | -18,263 | -19,627 | -21,357 |
| Reference price 2 | 6,130.00 | 5,060.00 | 4,570.00 | 5,600.00 | 4,965.00 | 4,785.00 | 4,785.00 | 4,785.00 |
| Nbr of stocks (in thousands) | 22,061 | 22,064 | 22,127 | 21,778 | 21,848 | 21,847 | - | - |
| Announcement Date | 2/14/22 A | 2/13/23 A | 2/13/24 A | 2/13/25 A | 2/13/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.24x | 0.46x | 6.41x | 2.72% | 648M | |
| 16.96x | 3.18x | 11.43x | 4.24% | 43.36B | |
| 26.43x | 4.09x | 17.54x | 1.26% | 23.36B | |
| 19.19x | 2.45x | 13.27x | 5.14% | 11.76B | |
| 16.91x | 1.89x | 10.62x | 3.37% | 5.73B | |
| 15.63x | 1.96x | 11.54x | 9.44% | 3.81B | |
| 41.06x | 5.05x | 28.12x | - | 3.31B | |
| 18.6x | 0.88x | 6.72x | 1.97% | 2.95B | |
| Average | 21.50x | 2.50x | 13.21x | 4.02% | 11.87B | |
| Weighted average by Cap. | 20.40x | 3.16x | 13.52x | 3.67% |
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
- 4985 Stock
- Valuation Earth Corporation
Select your edition
All financial news and data tailored to specific country editions
