Valuation Earth Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 26/06/2026 +04			5-day change	1st Jan Change
4,770.00 ^JPY	+1.71%		+3.47%	-3.93%

05-13	Earth Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-13	Earth Corporation Provides Consolidated Earnings Guidance for the First Half and Fiscal Year Ending December 31, 2026	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	104,213	-	-
Change	-	-17.44%	-9.42%	20.6%	-11.05%	-3.93%	-	-
Enterprise Value (EV) ¹	117,903	99,071	93,615	109,948	92,865	85,950	84,586	82,856
Change	-	-15.97%	-5.51%	17.45%	-15.54%	-7.45%	-1.59%	-2.05%
P/E	18.9x	21x	24.6x	35.4x	20.7x	17.2x	15.9x	15x
PBR	2.25x	1.78x	1.52x	1.77x	1.45x	1.34x	1.28x	1.23x
PEG	-	-0.8x	-1.1x	-2.4x	0.4x	1.1x	2.05x	2.36x
Capitalization / Revenue	0.66x	0.73x	0.64x	0.72x	0.61x	0.55x	0.54x	0.52x
EV / Revenue	0.58x	0.65x	0.59x	0.65x	0.52x	0.46x	0.43x	0.41x
EV / EBITDA	8.3x	8.78x	8.93x	10.1x	7.23x	6.38x	5.94x	5.54x
EV / EBIT	11.1x	13.3x	14.7x	17.1x	11.5x	9.51x	8.72x	8.02x
EV / FCF	74x	-41.9x	114x	11.9x	14.9x	14x	15.1x	13.5x
FCF Yield	1.35%	-2.39%	0.88%	8.42%	6.72%	7.17%	6.61%	7.39%
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%	2.73%	2.8%	2.91%
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	9,033	9,700	10,333
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	4,770.00	4,770.00	4,770.00
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	17.18x	0.46x	6.38x	2.73%	645M
RECKITT BENCKISER GROUP PLC	16.41x	3.1x	11.13x	4.4%	41.39B
CHURCH & DWIGHT CO., INC.	26.7x	4.13x	17.7x	1.24%	23.59B
THE CLOROX COMPANY	19.25x	2.46x	13.3x	5.13%	11.79B
REYNOLDS CONSUMER PRODUCTS INC.	16.69x	1.87x	10.5x	3.42%	5.65B
PT UNILEVER INDONESIA TBK	14.92x	1.88x	11.07x	9.82%	3.68B
WD-40 COMPANY	41.47x	5.1x	28.4x	-	3.34B
LION CORPORATION	18.62x	0.88x	6.73x	1.97%	2.95B
Average	21.41x	2.48x	13.15x	4.1%	11.63B
Weighted average by Cap.	20.31x	3.14x	13.48x	3.74%