Valuation Earth Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 16/07/2026 BST			5-day change	1st Jan Change
4,710.00 ^JPY	-0.11%		-1.88%	-5.14%

07-13	Earth Corporation's Unit Acquires Remaining Shares in Singaporean Environmental Hygiene Firms	MT
07-01	Earth Corporation Terminates Exclusive Distribution and Sales Agreement with Haleon Japan K.K	CI

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	102,902	-	-
Change	-	-17.44%	-9.42%	20.6%	-11.05%	-5.14%	-	-
Enterprise Value (EV) ¹	117,903	99,071	93,615	109,948	92,865	84,639	83,275	81,545
Change	-	-15.97%	-5.51%	17.45%	-15.54%	-8.86%	-1.61%	-2.08%
P/E	18.9x	21x	24.6x	35.4x	20.7x	17x	15.7x	14.8x
PBR	2.25x	1.78x	1.52x	1.77x	1.45x	1.32x	1.27x	1.21x
PEG	-	-0.8x	-1.1x	-2.4x	0.4x	1.1x	2.02x	2.33x
Capitalization / Revenue	0.66x	0.73x	0.64x	0.72x	0.61x	0.55x	0.53x	0.51x
EV / Revenue	0.58x	0.65x	0.59x	0.65x	0.52x	0.45x	0.43x	0.41x
EV / EBITDA	8.3x	8.78x	8.93x	10.1x	7.23x	6.29x	5.85x	5.46x
EV / EBIT	11.1x	13.3x	14.7x	17.1x	11.5x	10x	8.77x	8.11x
EV / FCF	74x	-41.9x	114x	11.9x	14.9x	13.7x	14.9x	13.3x
FCF Yield	1.35%	-2.39%	0.88%	8.42%	6.72%	7.28%	6.71%	7.51%
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%	2.76%	2.83%	2.95%
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	8,467	9,500	10,050
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	4,710.00	4,710.00	4,710.00
Nbr of stocks (in thousands)	22,061	22,064	22,127	21,778	21,848	21,847	-	-
Announcement Date	14/02/22	13/02/23	13/02/24	13/02/25	13/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EARTH CORPORATION	16.98x	0.45x	6.3x	2.76%	635M
RECKITT BENCKISER GROUP PLC	16.59x	3.13x	11.23x	4.34%	42.83B
CHURCH & DWIGHT CO., INC.	26.36x	4.02x	17.2x	1.27%	23.02B
THE CLOROX COMPANY	19.32x	2.46x	13.24x	5.16%	11.72B
REYNOLDS CONSUMER PRODUCTS INC.	16.3x	1.84x	10.31x	3.5%	5.52B
PT UNILEVER INDONESIA TBK	14.53x	1.79x	10.63x	10.01%	3.51B
WD-40 COMPANY	40.06x	4.96x	27.22x	-	3.35B
LION CORPORATION	17.97x	0.85x	6.43x	2.04%	2.84B
Average	21.01x	2.44x	12.82x	4.15%	11.68B
Weighted average by Cap.	20.13x	3.12x	13.27x	3.75%