Valuation Envipro Holdings Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 24/07/2026 +03			5-day change	1st Jan Change
779.00 ^JPY	-4.42%		+0.65%	+24.84%

11/09/25	Envipro to Move Listing to TSE Standard Market, Drops Prime Market Compliance Plan	MT
25/07/25	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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,126	23,490	16,396	14,471	13,995	22,202	-	-
Change	-	29.6%	-30.2%	-11.74%	-3.29%	58.64%	-	-
Enterprise Value (EV)	19,129	22,662	19,331	16,493	14,722	22,202	22,202	22,202
Change	-	18.47%	-14.7%	-14.68%	-10.74%	50.81%	0%	0%
P/E	12.1x	7.55x	13.3x	26.8x	12.3x	11.1x	10.3x	9.65x
PBR	1.4x	1.49x	1x	0.87x	0.82x	-	-	-
PEG	-	0x	-0.2x	-0.5x	0x	0.1x	1.39x	1.37x
Capitalization / Revenue	0.44x	0.41x	0.33x	0.28x	0.29x	0.52x	0.51x	0.5x
EV / Revenue	0x	0x	0x	0x	0x	0.52x	0.51x	0.5x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.93x	7.4x	6.94x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	12.5	25	14	6	15	22	24	26
Rate of return	2.04%	3.15%	2.54%	1.25%	3.11%	2.82%	3.08%	3.34%
EPS ²	50.58	105.2	41.64	17.87	39.19	70.2	75.4	80.7
Distribution rate	24.7%	23.8%	33.6%	33.6%	38.3%	31.3%	31.8%	32.2%
Net sales ¹	40,933	57,319	49,190	52,214	49,090	43,000	43,500	44,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,130	3,343	1,543	1,409	972	2,800	3,000	3,200
Net income ¹	1,491	3,111	1,236	537	1,175	2,000	2,150	2,300
Net Debt	1,003	-828	2,935	2,022	727	-	-	-
Reference price ²	614.00	794.00	552.00	479.00	483.00	779.00	779.00	779.00
Nbr of stocks (in thousands)	29,521	29,585	29,703	30,211	28,975	28,501	-	-
Announcement Date	8/11/21 A	8/10/22 A	8/10/23 A	8/9/24 A	8/13/25 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ENVIPRO HOLDINGS INC.	11.1x	-	-	2.82%	136M
WASTE CONNECTIONS, INC.	36.96x	5.14x	15.47x	0.82%	42.75B
GFL ENVIRONMENTAL INC.	-116.75x	3.89x	12.79x	0.13%	14.37B
CASELLA WASTE SYSTEMS, INC.	578.65x	3.31x	14.29x	-.--%	5.69B
CLEANAWAY WASTE MANAGEMENT LIMITED	39.7x	1.69x	8.38x	2.84%	3.7B
GRANDBLUE ENVIRONMENT CO., LTD.	10.63x	-	-	4.12%	3.62B
SECURE WASTE INFRASTRUCTURE CORP.	27.28x	3.95x	11.23x	1.79%	3.64B
ZHEFU HOLDING GROUP CO., LTD.	17x	-	-	-	3.37B
BEIJING GEOENVIRON ENGINEERING & TECHNOLOGY, INC.	12.49x	-	-	-	2.75B
Average	68.56x	3.60x	12.43x	1.79%	8.89B
Weighted average by Cap.	44.62x	4.49x	14.23x	0.94%