Valuation Earth Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 29/07/2026 BST			5-day change	1st Jan Change
4,865.00 ^JPY	+2.85%		+4.06%	-2.01%

07-13	Earth Corporation's Unit Acquires Remaining Shares in Singaporean Environmental Hygiene Firms	MT
07-13	Earth Corporation Announces Reorganization of Sales and Sales Channel Strategy Headquarters	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	106,288	-	-
Change	-	-17.44%	-9.42%	20.6%	-11.05%	-2.01%	-	-
Enterprise Value (EV) ¹	117,903	99,071	93,615	109,948	92,865	88,025	86,662	84,931
Change	-	-15.97%	-5.51%	17.45%	-15.54%	-5.21%	-1.55%	-2%
P/E	18.9x	21x	24.6x	35.4x	20.7x	17.5x	16.3x	15.3x
PBR	2.25x	1.78x	1.52x	1.77x	1.45x	1.37x	1.31x	1.25x
PEG	-	-0.8x	-1.1x	-2.4x	0.4x	1.1x	2.1x	2.41x
Capitalization / Revenue	0.66x	0.73x	0.64x	0.72x	0.61x	0.56x	0.55x	0.53x
EV / Revenue	0.58x	0.65x	0.59x	0.65x	0.52x	0.47x	0.45x	0.42x
EV / EBITDA	8.3x	8.78x	8.93x	10.1x	7.23x	6.54x	6.08x	5.68x
EV / EBIT	11.1x	13.3x	14.7x	17.1x	11.5x	10.4x	9.12x	8.45x
EV / FCF	74x	-41.9x	114x	11.9x	14.9x	14.3x	15.5x	13.9x
FCF Yield	1.35%	-2.39%	0.88%	8.42%	6.72%	7%	6.45%	7.21%
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%	2.67%	2.74%	2.86%
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	4,865.00	4,865.00	4,865.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EARTH CORPORATION	17.04x	0.45x	6.32x	2.75%	631M
RECKITT BENCKISER GROUP PLC	17.17x	3.21x	11.53x	4.19%	43.73B
CHURCH & DWIGHT CO., INC.	27.06x	4.1x	17.47x	1.24%	23.68B
THE CLOROX COMPANY	20.47x	2.51x	13.56x	4.99%	12.13B
REYNOLDS CONSUMER PRODUCTS INC.	16.08x	1.82x	10.18x	3.55%	5.44B
PT UNILEVER INDONESIA TBK	14.78x	1.82x	11.07x	9.76%	3.58B
WD-40 COMPANY	37.05x	4.56x	24.81x	-	3.08B
LION CORPORATION	18.65x	0.88x	6.74x	1.97%	2.91B
Average	21.04x	2.42x	12.71x	4.06%	11.9B
Weighted average by Cap.	20.59x	3.17x	13.42x	3.63%