Valuation Earth Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 13/07/2026 BST			5-day change	1st Jan Change
4,645.00 ^JPY	-0.85%		-2.93%	-6.45%

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	101,482	-	-
Change	-	-17.44%	-9.42%	20.6%	-11.05%	-6.45%	-	-
Enterprise Value (EV) ¹	117,903	99,071	93,615	109,948	92,865	83,219	81,855	80,125
Change	-	-15.97%	-5.51%	17.45%	-15.54%	-10.39%	-1.64%	-2.11%
P/E	18.9x	21x	24.6x	35.4x	20.7x	16.7x	15.5x	14.6x
PBR	2.25x	1.78x	1.52x	1.77x	1.45x	1.3x	1.25x	1.19x
PEG	-	-0.8x	-1.1x	-2.4x	0.4x	1.1x	2x	2.3x
Capitalization / Revenue	0.66x	0.73x	0.64x	0.72x	0.61x	0.54x	0.52x	0.51x
EV / Revenue	0.58x	0.65x	0.59x	0.65x	0.52x	0.44x	0.42x	0.4x
EV / EBITDA	8.3x	8.78x	8.93x	10.1x	7.23x	6.18x	5.75x	5.36x
EV / EBIT	11.1x	13.3x	14.7x	17.1x	11.5x	9.83x	8.62x	7.97x
EV / FCF	74x	-41.9x	114x	11.9x	14.9x	13.5x	14.6x	13.1x
FCF Yield	1.35%	-2.39%	0.88%	8.42%	6.72%	7.4%	6.83%	7.64%
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%	2.8%	2.87%	2.99%
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	4,645.00	4,645.00	4,645.00
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	16.88x	0.45x	6.25x	2.77%	634M
RECKITT BENCKISER GROUP PLC	16.65x	3.14x	11.26x	4.32%	42.77B
CHURCH & DWIGHT CO., INC.	25.83x	4.01x	17.16x	1.28%	22.83B
THE CLOROX COMPANY	19.28x	2.39x	12.91x	5.18%	11.68B
REYNOLDS CONSUMER PRODUCTS INC.	16.34x	1.84x	10.33x	3.49%	5.54B
PT UNILEVER INDONESIA TBK	15.05x	1.86x	11.04x	9.66%	3.64B
WD-40 COMPANY	43.07x	5.3x	28.63x	-	3.56B
LION CORPORATION	18.05x	0.85x	6.47x	2.03%	2.86B
Average	21.40x	2.48x	13.01x	4.11%	11.69B
Weighted average by Cap.	20.19x	3.12x	13.33x	3.74%