|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,560.00 JPY | -2.00% |
|
+25.12% | +78.07% |
| 06-17 | Lasertec Shares Hit New High on Fresh AI-Driven Rally | DJ |
| 05-15 | 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 | 589,791 | 434,508 | 770,714 | 1,136,543 | 1,682,052 | 2,995,621 | - | - |
| Change | - | -26.33% | 77.38% | 47.47% | 48% | 78.09% | - | - |
| Enterprise Value (EV) 1 | 558,541 | 434,508 | 764,799 | 1,115,944 | 1,763,302 | 3,069,071 | 3,039,940 | 2,964,337 |
| Change | - | -22.21% | 76.02% | 45.91% | 58.01% | 74.05% | -0.95% | -2.49% |
| P/E | 13.8x | 8.6x | 12.8x | 15.9x | 22.2x | 28.7x | 26.5x | 21.1x |
| PBR | 1.88x | 1.21x | 1.88x | 2.4x | 3.31x | 5.2x | 4.62x | 4.05x |
| PEG | - | 0.5x | 0.7x | 0.9x | 2.94x | 0.8x | 3.2x | 0.8x |
| Capitalization / Revenue | 0.98x | 0.64x | 1.01x | 1.31x | 1.76x | 2.89x | 2.65x | 2.38x |
| EV / Revenue | 0.93x | 0.64x | 1.01x | 1.29x | 1.84x | 2.96x | 2.69x | 2.36x |
| EV / EBITDA | 6.75x | 4.59x | 6.79x | 8.72x | 11.9x | 17.3x | 14.7x | 12.1x |
| EV / EBIT | 9.1x | 6.16x | 8.89x | 11.4x | 15.5x | 22.6x | 18.8x | 14.8x |
| EV / FCF | 13.5x | -346x | 26.1x | 21.3x | -34.9x | 46.1x | 62.6x | 57x |
| FCF Yield | 7.43% | -0.29% | 3.83% | 4.69% | -2.86% | 2.17% | 1.6% | 1.75% |
| 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% | 1.07% | 1.3% | 1.52% |
| EPS 2 | 92.69 | 109.7 | 130.7 | 154.6 | 166.3 | 228.9 | 247.9 | 310.4 |
| Distribution rate | 35.2% | 35.2% | 35% | 35.6% | 35.5% | 30.6% | 34.3% | 32.2% |
| Net sales 1 | 603,213 | 680,870 | 759,328 | 866,668 | 958,285 | 1,036,375 | 1,129,862 | 1,258,460 |
| EBITDA 1 | 82,807 | 94,640 | 112,615 | 127,964 | 148,606 | 177,781 | 206,160 | 244,664 |
| EBIT 1 | 61,372 | 70,572 | 86,025 | 97,953 | 113,802 | 135,898 | 161,644 | 199,957 |
| Net income 1 | 43,616 | 50,488 | 60,283 | 71,401 | 76,633 | 90,791 | 108,487 | 133,699 |
| Net Debt 1 | -31,250 | - | -5,915 | -20,599 | 81,250 | 73,450 | 44,319 | -31,284 |
| Reference price 2 | 1,278.00 | 944.00 | 1,669.60 | 2,460.50 | 3,684.00 | 6,560.00 | 6,560.00 | 6,560.00 |
| Nbr of stocks (in thousands) | 461,495 | 460,283 | 461,616 | 461,916 | 456,583 | 456,650 | - | - |
| Announcement Date | 2/14/22 A | 2/14/23 A | 2/14/24 A | 2/14/25 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.($) | ||
|---|---|---|---|---|---|---|
 | 29.24x | 3.02x | 17.61x | 1.05% | 18.99B | |
| 35.03x | 6.02x | 22.37x | 0.77% | 120B | |
| 44.09x | 7.6x | 28.45x | 1.39% | 44.03B | |
| 32.32x | 4.17x | 15.37x | 0.11% | 30.49B | |
| 24.65x | 3.61x | 15.54x | 0.95% | 30.11B | |
| 20.2x | 1.66x | 12.29x | 2.39% | 28.65B | |
| 28.72x | 4.75x | 16.98x | 1.39% | 28.47B | |
| 24.45x | 2.93x | 12.79x | 1.54% | 26.48B | |
| 25.9x | 3.33x | 15.89x | 1.76% | 23.9B | |
| Average | 29.40x | 4.12x | 17.48x | 1.26% | 39.04B | |
| Weighted average by Cap. | 31.59x | 4.81x | 19.26x | 1.13% |
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
