|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,384.00 JPY | -7.65% |
|
-12.13% | +46.15% |
| 07-08 | Supreme Court Overturns Ebara Subsidiary's Damages Ruling, Remands Case | MT |
| 07-01 | Tranche Update on Ebara Corporation's Equity Buyback Plan announced on February 13, 2026. | CI |
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 | 2,453,971 | - | - |
| Change | - | -26.33% | 77.38% | 47.47% | 48% | 45.89% | - | - |
| Enterprise Value (EV) 1 | 558,541 | 434,508 | 764,799 | 1,115,944 | 1,763,302 | 2,527,411 | 2,513,281 | 2,437,018 |
| Change | - | -22.21% | 76.02% | 45.91% | 58.01% | 43.33% | -0.56% | -3.03% |
| P/E | 13.8x | 8.6x | 12.8x | 15.9x | 22.2x | 24.2x | 21.4x | 17.5x |
| PBR | 1.88x | 1.21x | 1.88x | 2.4x | 3.31x | 4.27x | 3.76x | 3.28x |
| PEG | - | 0.5x | 0.7x | 0.9x | 2.94x | 0.7x | 1.6x | 0.8x |
| Capitalization / Revenue | 0.98x | 0.64x | 1.01x | 1.31x | 1.76x | 2.36x | 2.14x | 1.96x |
| EV / Revenue | 0.93x | 0.64x | 1.01x | 1.29x | 1.84x | 2.43x | 2.2x | 1.94x |
| EV / EBITDA | 6.75x | 4.59x | 6.79x | 8.72x | 11.9x | 14.2x | 12.2x | 9.81x |
| EV / EBIT | 9.1x | 6.16x | 8.89x | 11.4x | 15.5x | 18.6x | 16.1x | 12.3x |
| EV / FCF | 13.5x | -346x | 26.1x | 21.3x | -34.9x | 38x | 51.7x | 46.9x |
| FCF Yield | 7.43% | -0.29% | 3.83% | 4.69% | -2.86% | 2.63% | 1.93% | 2.13% |
| Dividend per Share 2 | 32.6 | 38.6 | 45.8 | 55 | 59 | 74.66 | 89.74 | 100 |
| Rate of return | 2.55% | 4.09% | 2.74% | 2.24% | 1.6% | 1.39% | 1.67% | 1.86% |
| EPS 2 | 92.69 | 109.7 | 130.7 | 154.6 | 166.3 | 222.1 | 251.2 | 308.1 |
| Distribution rate | 35.2% | 35.2% | 35% | 35.6% | 35.5% | 33.6% | 35.7% | 32.5% |
| Net sales 1 | 603,213 | 680,870 | 759,328 | 866,668 | 958,285 | 1,041,094 | 1,144,223 | 1,253,968 |
| EBITDA 1 | 82,807 | 94,640 | 112,615 | 127,964 | 148,606 | 177,433 | 205,936 | 248,436 |
| EBIT 1 | 61,372 | 70,572 | 86,025 | 97,953 | 113,802 | 135,623 | 156,467 | 198,405 |
| Net income 1 | 43,616 | 50,488 | 60,283 | 71,401 | 76,633 | 100,942 | 108,487 | 133,699 |
| Net Debt 1 | -31,250 | - | -5,915 | -20,599 | 81,250 | 73,439 | 59,310 | -16,953 |
| Reference price 2 | 1,278.00 | 944.00 | 1,669.60 | 2,460.50 | 3,684.00 | 5,384.00 | 5,384.00 | 5,384.00 |
| Nbr of stocks (in thousands) | 461,495 | 460,283 | 461,616 | 461,916 | 456,583 | 455,790 | - | - |
| Announcement Date | 14/02/22 | 14/02/23 | 14/02/24 | 14/02/25 | 13/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.24x | 2.43x | 14.24x | 1.39% | 15.11B | |
| 35.01x | 6.02x | 22.33x | 0.77% | 120B | |
| 31.02x | 5.73x | 19.81x | 1.95% | 38.15B | |
| 34.34x | 4.39x | 16.19x | 0.1% | 32.18B | |
| 21.04x | 1.74x | 12.77x | 2.31% | 29.91B | |
| 26.85x | 3.23x | 14.07x | 1.42% | 29.18B | |
| 23.62x | 3.46x | 14.93x | 1% | 28.84B | |
| 23.9x | 3.72x | 12.5x | 1.52% | 26.81B | |
| 112.3x | 38.8x | 90.97x | 0.34% | 26.36B | |
| 25.9x | 3.35x | 16.01x | 1.75% | 24B | |
| Average | 35.82x | 7.29x | 23.38x | 1.25% | 37.07B | |
| Weighted average by Cap. | 35.55x | 6.93x | 22.97x | 1.14% |
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
