Valuation Ebara Corporation OTC Markets

Stocks

Delayed OTC Markets 19:33:13 30/09/2026 +04			5-day change	1st Jan Change
15.09 ^USD	+3.00%		+8.87%	+28.43%

09-28	Rising Oil Prices, Bond Yields, AI Uncertainty Roil Asian Stock Markets	MT
09-28	Japan's Nikkei snaps five-day winning run on Micron earnings caution	RE

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	2,149,771	-	-
Change	-	-26.33%	77.38%	47.47%	48%	27.81%	-	-
Enterprise Value (EV) ¹	558,541	434,508	764,799	1,115,944	1,763,302	2,253,225	2,257,567	2,227,022
Change	-	-22.21%	76.02%	45.91%	58.01%	27.78%	0.19%	-1.35%
P/E	13.8x	8.6x	12.8x	15.9x	22.2x	21.6x	18x	14.6x
PBR	1.88x	1.21x	1.88x	2.4x	3.31x	3.77x	3.34x	2.91x
PEG	-	0.5x	0.7x	0.9x	2.94x	0.7x	0.9x	0.6x
Capitalization / Revenue	0.98x	0.64x	1.01x	1.31x	1.76x	2.01x	1.79x	1.6x
EV / Revenue	0.93x	0.64x	1.01x	1.29x	1.84x	2.1x	1.88x	1.66x
EV / EBITDA	6.75x	4.59x	6.79x	8.72x	11.9x	13x	10.2x	8.5x
EV / EBIT	9.1x	6.16x	8.89x	11.4x	15.5x	17.1x	13.1x	10.6x
EV / FCF	13.5x	-346x	26.1x	21.3x	-34.9x	47.9x	61x	46.2x
FCF Yield	7.43%	-0.29%	3.83%	4.69%	-2.86%	2.09%	1.64%	2.16%
Dividend per Share ²	32.6	38.6	45.8	55	59	74.74	91.99	112.6
Rate of return	2.55%	4.09%	2.74%	2.24%	1.6%	1.59%	1.95%	2.39%
EPS ²	92.69	109.7	130.7	154.6	166.3	218.7	262.1	323.2
Distribution rate	35.2%	35.2%	35%	35.6%	35.5%	34.2%	35.1%	34.8%
Net sales ¹	603,213	680,870	759,328	866,668	958,285	1,071,235	1,203,776	1,340,543
EBITDA ¹	82,807	94,640	112,615	127,964	148,606	173,234	221,446	261,870
EBIT ¹	61,372	70,572	86,025	97,953	113,802	131,918	171,993	210,325
Net income ¹	43,616	50,488	60,283	71,401	76,633	98,487	119,251	146,272
Net Debt ¹	-31,250	-	-5,915	-20,599	81,250	103,454	107,795	77,250
Reference price ²	1,278.00	944.00	1,669.60	2,460.50	3,684.00	4,713.00	4,713.00	4,713.00
Nbr of stocks (in thousands)	461,495	460,283	461,616	461,916	456,583	456,136	-	-
Announcement Date	14/02/22	14/02/23	14/02/24	14/02/25	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.($)
PARKER-HANNIFIN CORPORATION	31.02x	5.4x	19.55x	0.83%	122B
ATLAS COPCO AB	34.67x	5.45x	20.65x	1.55%	96.9B
KEYSIGHT TECHNOLOGIES, INC.	42.25x	8.56x	25.06x	-.--%	61.4B
W.W. GRAINGER, INC.	26.92x	3.08x	17.81x	0.77%	58.81B
FASTENAL COMPANY	39.58x	6.16x	27.17x	1.96%	57.33B
FANUC CORPORATION	26.77x	4.92x	17.21x	2.25%	34.98B
INGERSOLL RAND INC.	30.18x	4.03x	15.22x	0.11%	29.67B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.39x	1.74x	12.55x	2.3%	29.67B
SMC CORPORATION	20.22x	3.48x	11.13x	1.51%	28.14B
Average	30.22x	4.76x	18.48x	1.25%	57.7B
Weighted average by Cap.	31.98x	5.18x	19.79x	1.16%