Valuation Envipro Holdings Inc.

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 17/07/2026 +04			5-day change	1st Jan Change
774.00 ^JPY	-2.76%		-2.15%	+24.04%

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	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,126	23,490	16,396	14,471	13,995	22,059	-	-
Change	-	29.6%	-30.2%	-11.74%	-3.29%	57.62%	-	-
Enterprise Value (EV)	19,129	22,662	19,331	16,493	14,722	22,059	22,059	22,059
Change	-	18.47%	-14.7%	-14.68%	-10.74%	49.84%	0%	0%
P/E	12.1x	7.55x	13.3x	26.8x	12.3x	11x	10.3x	9.59x
PBR	1.4x	1.49x	1x	0.87x	0.82x	-	-	-
PEG	-	0x	-0.2x	-0.5x	0x	0.1x	1.39x	1.36x
Capitalization / Revenue	0.44x	0.41x	0.33x	0.28x	0.29x	0.51x	0.51x	0.5x
EV / Revenue	0x	0x	0x	0x	0x	0.51x	0.51x	0.5x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	7.88x	7.35x	6.89x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	12.5	25	14	6	15	22	24	26
Rate of return	2.04%	3.15%	2.54%	1.25%	3.11%	2.84%	3.1%	3.36%
EPS ²	50.58	105.2	41.64	17.87	39.19	70.2	75.4	80.7
Distribution rate	24.7%	23.8%	33.6%	33.6%	38.3%	31.3%	31.8%	32.2%
Net sales ¹	40,933	57,319	49,190	52,214	49,090	43,000	43,500	44,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	2,130	3,343	1,543	1,409	972	2,800	3,000	3,200
Net income ¹	1,491	3,111	1,236	537	1,175	2,000	2,150	2,300
Net Debt	1,003	-828	2,935	2,022	727	-	-	-
Reference price ²	614.00	794.00	552.00	479.00	483.00	774.00	774.00	774.00
Nbr of stocks (in thousands)	29,521	29,585	29,703	30,211	28,975	28,501	-	-
Announcement Date	11/08/21	10/08/22	10/08/23	09/08/24	13/08/25	-	-	-

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.	11.34x	-	-	2.76%	140M
WASTE CONNECTIONS, INC.	37.67x	5.28x	15.86x	0.81%	44.29B
GFL ENVIRONMENTAL INC.	-116.02x	3.88x	12.74x	0.13%	14.32B
CASELLA WASTE SYSTEMS, INC.	639.83x	3.63x	15.68x	-.--%	6.36B
ZHEFU HOLDING GROUP CO., LTD.	18.5x	-	-	-	3.67B
CLEANAWAY WASTE MANAGEMENT LIMITED	38.59x	1.68x	8.32x	2.86%	3.67B
GRANDBLUE ENVIRONMENT CO., LTD.	10.65x	-	-	4.11%	3.63B
SECURE WASTE INFRASTRUCTURE CORP.	27.11x	3.93x	11.17x	1.8%	3.63B
BEIJING GEOENVIRON ENGINEERING & TECHNOLOGY, INC.	13.03x	-	-	-	2.86B
Average	75.63x	3.68x	12.75x	1.78%	9.17B
Weighted average by Cap.	54.00x	4.60x	14.61x	0.92%