Data is not available at this time.
Ebara Corporation is a leading industrial machinery manufacturer specializing in fluid handling, environmental solutions, and precision equipment. The company operates across three core segments: Fluid Machinery & Systems, Environmental Plants, and Precision Machinery. Its product portfolio includes high-pressure pumps, compressors, chillers, and waste treatment systems, serving critical industries such as water management, oil refining, petrochemicals, and semiconductor manufacturing. With a heritage dating back to 1912, Ebara has established itself as a trusted provider of engineered solutions, particularly in Japan and expanding global markets. The company’s Environmental Plants segment addresses growing demand for sustainable infrastructure, including waste-to-energy and biomass power generation facilities, positioning it well in the transition toward circular economies. In Precision Machinery, Ebara’s semiconductor manufacturing equipment, such as chemical mechanical polishing systems, aligns with the global chip industry’s expansion. Ebara’s diversified revenue streams and technological expertise reinforce its competitive edge in niche industrial markets.
Ebara reported revenue of JPY 866.7 billion for the period, with net income of JPY 71.4 billion, reflecting a net margin of approximately 8.2%. Operating cash flow stood at JPY 100.9 billion, demonstrating solid cash generation. Capital expenditures of JPY 50.9 billion indicate ongoing investments in capacity and technology, supporting future growth. The company’s ability to convert revenue into cash underscores operational efficiency.
Diluted EPS of JPY 154.43 highlights Ebara’s earnings power, supported by its diversified industrial segments. The company’s capital efficiency is evident in its balanced approach to reinvestment and profitability, with a focus on high-margin precision machinery and environmental solutions. Strong operating cash flow relative to net income suggests effective working capital management.
Ebara maintains a robust balance sheet with JPY 171 billion in cash and equivalents, against total debt of JPY 150.4 billion, indicating a conservative leverage profile. The liquidity position provides flexibility for strategic investments or acquisitions. The company’s financial health is further reinforced by its stable cash flow generation and manageable debt levels.
Ebara’s growth is driven by demand for environmental and semiconductor-related equipment, aligning with global sustainability and tech trends. The company pays a dividend of JPY 56 per share, reflecting a commitment to shareholder returns. Its capital allocation strategy balances reinvestment with dividends, targeting sustainable long-term growth.
With a market cap of JPY 1.07 trillion, Ebara trades at a P/E ratio of approximately 15, in line with industrial machinery peers. The beta of 0.835 suggests lower volatility relative to the broader market. Investors likely value Ebara’s stable cash flows and exposure to high-growth sectors like semiconductors and clean energy.
Ebara’s strategic advantages lie in its technological expertise, diversified industrial exposure, and strong position in environmental and precision machinery markets. The outlook remains positive, supported by global infrastructure spending and semiconductor industry growth. Risks include cyclical demand for industrial equipment and competitive pressures in niche segments.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |