Valuation Organo Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 07/08/2026 +04			5-day change	1st Jan Change
14,555.00 ^JPY	-3.10%		-0.85%	+12.35%

08-03	Organo Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-05	Organo Corporation Reports Earnings Results for the Full Year Ended March 31, 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	690,655	-	-
Change	-	42.57%	113.85%	-17.23%	113.73%	10.36%	-	-
Enterprise Value (EV) ¹	111,466	182,891	372,593	298,611	629,170	688,652	668,912	635,826
Change	-	64.08%	103.72%	-19.86%	110.7%	9.45%	-2.87%	-4.95%
P/E	12.6x	14.1x	20.4x	12.1x	22x	22.6x	19.7x	18.3x
PBR	1.53x	1.92x	3.47x	2.42x	4.38x	4.2x	3.73x	3.28x
PEG	-	0.5x	0.4x	0.3x	1.3x	2.92x	1.3x	2.35x
Capitalization / Revenue	1.04x	1.25x	2.35x	1.79x	3.52x	3.39x	3.02x	2.84x
EV / Revenue	0.99x	1.38x	2.48x	1.83x	3.54x	3.38x	2.93x	2.61x
EV / EBITDA	-	10.7x	15.2x	9.04x	15.9x	15.9x	13x	11.4x
EV / EBIT	10.3x	12x	16.5x	9.6x	16.7x	16.6x	14.2x	12.5x
EV / FCF	15.1x	-9.14x	161x	16.3x	65.7x	25.5x	23.3x	20x
FCF Yield	6.64%	-10.9%	0.62%	6.13%	1.52%	3.93%	4.3%	5%
Dividend per Share ²	40	62	102	160	200	226.7	246.7	260
Rate of return	1.58%	1.72%	1.32%	2.51%	1.47%	1.51%	1.64%	1.73%
EPS ²	200.7	255.8	376.9	525.4	617.7	665.5	763.3	822.8
Distribution rate	19.9%	24.2%	27.1%	30.5%	32.4%	34.1%	32.3%	31.6%
Net sales ¹	112,069	132,426	150,356	163,269	177,654	203,900	228,600	243,433
EBITDA ¹	-	17,036	24,554	33,045	39,629	43,200	51,650	55,700
EBIT ¹	10,850	15,212	22,544	31,120	37,648	41,400	47,133	50,800
Net income ¹	9,210	11,730	17,310	24,150	28,401	30,867	35,100	37,833
Net Debt ¹	-4,570	17,461	18,823	5,806	3,347	-2,003	-21,743	-54,829
Reference price ²	2,532.50	3,605.00	7,700.00	6,370.00	13,610.00	15,020.00	15,020.00	15,020.00
Nbr of stocks (in thousands)	45,819	45,889	45,944	45,966	45,983	45,982	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORGANO CORPORATION	22.57x	3.38x	15.94x	1.51%	4.36B
DONALDSON COMPANY, INC.	25.24x	3.22x	17.23x	1.22%	11.4B
CECO ENVIRONMENTAL CORP.	54.06x	3.38x	21.32x	-	4.01B
MAYAIR TECHNOLOGY (CHINA) CO., LTD.	29.63x	-	-	-	1.38B
EUREKA FORBES LIMITED	38.32x	2.66x	22.52x	0.41%	934M
Average	33.96x	3.16x	19.25x	1.05%	4.42B
Weighted average by Cap.	30.77x	3.26x	17.99x	1.25%