Valuation Organo Corporation

Stocks

Delayed Japan Exchange 10:30:00 10/11/2026 +04			5-day change	1st Jan Change
1,748.00 ^JPY	+8.37%		-21.58%	-32.54%

11-04	Organo Corporation Reports Earnings Results for the Half Year Ended September 30, 2026	CI
08-03	Organo Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	116,036	165,430	353,770	292,805	625,823	402,017	-	-
Change	-	42.57%	113.85%	-17.23%	113.73%	-35.76%	-	-
Enterprise Value (EV) ¹	111,466	182,891	372,593	298,611	629,170	402,005	383,947	349,100
Change	-	64.08%	103.72%	-19.86%	110.7%	-36.11%	-4.49%	-9.08%
P/E	12.6x	14.1x	20.4x	12.1x	22x	13.5x	11.3x	10.3x
PBR	1.53x	1.92x	3.47x	2.42x	4.38x	2.44x	2.19x	1.91x
PEG	-	0.5x	0.4x	0.3x	1.3x	2.98x	0.6x	1.14x
Capitalization / Revenue	1.04x	1.25x	2.35x	1.79x	3.52x	1.96x	1.71x	1.56x
EV / Revenue	0.99x	1.38x	2.48x	1.83x	3.54x	1.96x	1.63x	1.35x
EV / EBITDA	-	10.7x	15.2x	9.04x	15.9x	9.57x	7.39x	6.21x
EV / EBIT	10.3x	12x	16.5x	9.6x	16.7x	9.8x	8x	6.67x
EV / FCF	15.1x	-9.14x	161x	16.3x	65.7x	14.9x	15.4x	16.4x
FCF Yield	6.64%	-10.9%	0.62%	6.13%	1.52%	6.73%	6.51%	6.12%
Dividend per Share ²	8	12.4	20.4	32	40	48	50	52.67
Rate of return	1.58%	1.72%	1.32%	2.51%	1.47%	2.75%	2.86%	3.01%
EPS ²	40.13	51.15	75.38	105.1	123.5	129.1	155.3	169.3
Distribution rate	19.9%	24.2%	27.1%	30.5%	32.4%	37.2%	32.2%	31.1%
Net sales ¹	112,069	132,426	150,356	163,269	177,654	205,000	235,333	258,000
EBITDA ¹	-	17,036	24,554	33,045	39,629	42,000	51,950	56,250
EBIT ¹	10,850	15,212	22,544	31,120	37,648	41,000	48,000	52,333
Net income ¹	9,210	11,730	17,310	24,150	28,401	30,567	35,700	38,933
Net Debt ¹	-4,570	17,461	18,823	5,806	3,347	-11.71	-18,070	-52,917
Reference price ²	506.50	721.00	1,540.00	1,274.00	2,722.00	1,748.00	1,748.00	1,748.00
Nbr of stocks (in thousands)	229,094	229,445	229,721	229,831	229,913	229,987	-	-
Announcement Date	12/05/22	12/05/23	13/05/24	13/05/25	13/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORGANO CORPORATION	12.49x	1.81x	8.83x	2.98%	2.35B
WASTE MANAGEMENT, INC.	29.94x	4.42x	14.32x	1.6%	94.08B
REPUBLIC SERVICES, INC.	33.97x	5.09x	15.96x	1.04%	75.18B
WASTE CONNECTIONS, INC.	40.69x	5.62x	16.93x	0.75%	47.54B
VERALTO CORPORATION	28.5x	5x	19.4x	0.44%	28.71B
GFL ENVIRONMENTAL INC.	-66.98x	4.88x	15.79x	0.11%	20B
CLEAN HARBORS, INC.	27.26x	2.66x	12.27x	-.--%	15.17B
TETRA TECH, INC.	25.33x	-	-	0.56%	10.52B
DONALDSON COMPANY, INC.	20.47x	2.69x	13.48x	1.46%	10.22B
CASELLA WASTE SYSTEMS, INC.	1942.71x	3.61x	15.83x	-.--%	6.3B
Average	209.44x	3.98x	14.76x	0.89%	31B
Weighted average by Cap.	64.32x	4.68x	15.59x	0.99%