Valuation Envipro Holdings Inc.

Stocks

Delayed Japan Exchange 09:02:41 21/10/2026 +04			5-day change	1st Jan Change
658.00 ^JPY	+0.30%		-4.22%	+5.45%

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	18,700	-	-
Change	-	-30.2%	-11.74%	-3.29%	69.23%	-21.04%	-	-
Enterprise Value (EV)	22,662	19,331	16,493	14,722	22,953	18,700	18,700	18,700
Change	-	-14.7%	-14.68%	-10.74%	55.91%	-18.53%	0%	0%
P/E	7.55x	13.3x	26.8x	12.3x	9.76x	8.13x	7.48x	6.93x
PBR	1.49x	1x	0.87x	0.82x	1.26x	-	-	-
PEG	-	-0.2x	-0.5x	0x	0x	-1.55x	0.86x	0.87x
Capitalization / Revenue	0.41x	0.33x	0.28x	0.29x	0.53x	0.4x	0.37x	0.35x
EV / Revenue	0x	0x	0x	0x	0x	0.4x	0.37x	0.35x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.03x	5.5x	5.05x
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%	3.35%	3.51%	3.66%
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	656.00	656.00	656.00
Nbr of stocks (in thousands)	29,585	29,703	30,211	28,975	28,501	28,506	-	-
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.	8.27x	-	-	3.3%	118M
WASTE MANAGEMENT, INC.	28.12x	4.28x	13.79x	1.65%	92.63B
REPUBLIC SERVICES, INC.	31.62x	4.84x	15.11x	1.11%	71.34B
WASTE CONNECTIONS, INC.	35.8x	5.04x	15.19x	0.84%	42.72B
VERALTO CORPORATION	24.48x	4.34x	17x	0.52%	24.71B
CLEAN HARBORS, INC.	31.62x	2.89x	13.47x	-.--%	16.7B
GFL ENVIRONMENTAL INC.	-74.88x	4.19x	13.62x	0.13%	16.04B
DONALDSON COMPANY, INC.	20.27x	2.67x	13.36x	1.48%	10.15B
TETRA TECH, INC.	21.34x	-	-	0.66%	8.95B
CASELLA WASTE SYSTEMS, INC.	1835.03x	3.24x	14.22x	-.--%	5.92B
Average	196.17x	3.94x	14.47x	0.97%	28.93B
Weighted average by Cap.	60.80x	4.38x	14.59x	1.05%