Valuation Envipro Holdings Inc.

Stocks

Delayed Japan Exchange 07:30:00 02/10/2026 BST			5-day change	1st Jan Change
703.00 ^JPY	-1.95%		-4.61%	+12.66%

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	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	23,490	16,396	14,471	13,995	23,684	20,036	-	-
Change	-	-30.2%	-11.74%	-3.29%	69.23%	-15.4%	-	-
Enterprise Value (EV)	22,662	19,331	16,493	14,722	22,953	20,036	20,036	20,036
Change	-	-14.7%	-14.68%	-10.74%	55.91%	-12.71%	0%	0%
P/E	7.55x	13.3x	26.8x	12.3x	9.76x	8.71x	8.02x	7.42x
PBR	1.49x	1x	0.87x	0.82x	1.26x	-	-	-
PEG	-	-0.2x	-0.5x	0x	0x	-1.66x	0.92x	0.93x
Capitalization / Revenue	0.41x	0.33x	0.28x	0.29x	0.53x	0.43x	0.4x	0.38x
EV / Revenue	0x	0x	0x	0x	0x	0.43x	0.4x	0.38x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.46x	5.89x	5.42x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	25	14	6	15	25	22	23	24
Rate of return	3.15%	2.54%	1.25%	3.11%	3.01%	3.13%	3.27%	3.41%
EPS ²	105.2	41.64	17.87	39.19	85.16	80.7	87.7	94.7
Distribution rate	23.8%	33.6%	33.6%	38.3%	29.4%	27.3%	26.2%	25.3%
Net sales ¹	57,319	49,190	52,214	49,090	44,430	47,000	50,300	53,400
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,343	1,543	1,409	972	3,224	3,100	3,400	3,700
Net income ¹	3,111	1,236	537	1,175	2,423	2,300	2,500	2,700
Net Debt	-828	2,935	2,022	727	-731	-	-	-
Reference price ²	794.00	552.00	479.00	483.00	831.00	703.00	703.00	703.00
Nbr of stocks (in thousands)	29,585	29,703	30,211	28,975	28,501	28,501	-	-
Announcement Date	10/08/22	10/08/23	09/08/24	13/08/25	13/08/26	-	-	-

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.($)
ENVIPRO HOLDINGS INC.	8.71x	-	-	3.13%	127M
WASTE MANAGEMENT, INC.	25.37x	3.95x	12.71x	1.82%	81.72B
REPUBLIC SERVICES, INC.	28.91x	4.51x	14.04x	1.22%	64.17B
WASTE CONNECTIONS, INC.	33.19x	4.75x	14.29x	0.91%	38.77B
VERALTO CORPORATION	23.1x	4.05x	15.85x	0.52%	23.08B
CLEAN HARBORS, INC.	32.43x	2.89x	13.51x	-.--%	16.81B
GFL ENVIRONMENTAL INC.	-63.65x	3.99x	12.98x	0.13%	15.15B
DONALDSON COMPANY, INC.	20.58x	2.7x	13.54x	1.46%	10.28B
TETRA TECH, INC.	20.41x	-	-	0.69%	8.48B
Average	14.34x	3.83x	13.85x	1.1%	28.73B
Weighted average by Cap.	22.10x	4.11x	13.69x	1.15%