Subscribe

Ebara Corporation (6361.T)

JPY5,881.00 -27.00 (-0.46%)
JP JPX Industrials Industrial - Machinery
Address 11-1, Haneda Asahi-cho 144-8510
Tokyo, JP
CEO Shugo Hosoda
IPO 2000-01-04
ISIN JP3166000004

Explore sections of this company profile

Also trades on Other OTC · EBCOF (USD) Other OTC · EBCOY (USD) Tokyo Stock Exchange · 6361.T (JPY)
Description

Ebara Corporation specializes in the production and distribution of industrial equipment. Its operations are structured across three main divisions: Fluid Machinery & Systems, Environmental Plants, and Precision Machinery. Within its Fluid Machinery & Systems division, Ebara provides a diverse range of products. These include various pumps—such as large, high-pressure, API-compliant, cryogenic, and standard models—along with blowers and fans, primarily serving water and energy infrastructure. For the oil refining and petrochemical sectors, it supplies centrifugal and axial compressors, steam turbines, and gas expanders. Furthermore, the company manufactures cooling solutions like centrifugal and absorption chillers/heaters, square and round cooling towers, and screw modular chillers. The Environmental Plants segment focuses on the entire lifecycle of ecological infrastructure, encompassing the design, construction, upkeep, and operational oversight of facilities such as municipal solid waste incineration power plants, waste processing equipment, recycling centers, and biomass-fueled power generation sites. Additionally, the Precision Machinery division delivers advanced industrial solutions. Its offerings comprise chemical mechanical polishing (CMP) systems, plating systems, bevel polishing tools, and gas abatement systems, alongside dry vacuum and turbo molecular pumps, and specialized equipment for semiconductor fabrication. Established in 1912, Ebara Corporation maintains its corporate headquarters in Tokyo, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY5,881.00 -27.00 (-0.46%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.90
Float Shares
447.40M
Free Float %
97.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.43% -7.88% +8.31% -3.59% +32.22% +37.49% +120.10% +346.74% +433.23% +876.78% +360.60%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
5,881.00
DCF (Unlevered) 1,855.66 -68.4%
DCF (Levered) 1,479.66 -74.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 82% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 7 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.59
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Industrial - Machinery: +7.4%
    +10.6% Q1'26: +15.8% (vs Q1'25)
  • EPS growth Industrial - Machinery: +15.6%
    +7.6% Q1'26: +17.4% (vs Q1'25)
  • FCF margin FCF growth · Industrial - Machinery: +38.2%
    +0.5% Q1'26: +3.6% (vs Q1'25)
  • EBIT margin Industrial - Machinery: +10.0%
    +11.9% Q1'26: +10.7% (vs Q1'25)
  • ROIC Industrial - Machinery: +6.8%
    +13.6% Q1'26: +11.8% (vs Q1'25)
  • Share dilution Industrial - Machinery: +0.0%
    -0.2% Q1'26: -1.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Industrial - Machinery: -0.65×
    1.51× Q1'26: 1.64× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.90) × ERP
WACC = 92% × Ke + 8% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,861.63 Current price: 5,881.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
11 Rev. Ana.
3 EPS Ana.
Dec 2027
11 Rev. Ana.
11 EPS Ana.
Dec 2028
8 Rev. Ana.
8 EPS Ana.
Dec 2029
7 Rev. Ana.
6 EPS Ana.
Dec 2030
7 Rev. Ana.
6 EPS Ana.
Revenue
448.66B
est: 481.09B (-6.7%)
482.70B
est: 493.20B (-2.1%)
486.24B
est: 476.34B (+2.1%)
476.10B
est: 366.43B (+29.9%)
509.32B
est: 366.43B (+39.0%)
509.18B
est: 509.90B (-0.1%)
522.42B
est: 515.10B (+1.4%)
522.48B
est: 515.89B (+1.3%)
603.21B
est: 597.52B (+1.0%)
680.87B
est: 674.82B (+0.9%)
759.33B
est: 790.03B (-3.9%)
866.67B
est: 844.71B (+2.6%)
958.29B
est: 935.90B (+2.4%)
1.04T
1.04T – 1.06T
+11.1% YoY
1.13T
1.13T – 1.19T
+8.7% YoY
1.21T
1.21T – 1.22T
+7.2% YoY
1.17T
1.17T – 1.21T
-3.7% YoY
1.21T
1.21T – 1.26T
+4.0% YoY
EBITDA
44.64B
est: 66.48B (-32.9%)
47.95B
est: 68.15B (-29.6%)
49.97B
est: 65.82B (-24.1%)
45.43B
est: 50.63B (-10.3%)
40.61B
est: 50.63B (-19.8%)
48.09B
est: 70.46B (-31.7%)
50.76B
est: 71.18B (-28.7%)
57.76B
est: 71.29B (-19.0%)
79.52B
est: 82.57B (-3.7%)
97.46B
est: 93.25B (+4.5%)
113.45B
est: 145.05B (-21.8%)
133.78B
est: 155.09B (-13.7%)
148.86B
est: 171.83B (-13.4%)
190.98B
190.98B – 195.18B
+11.1% YoY
207.69B
207.69B – 218.69B
+8.7% YoY
222.58B
221.29B – 223.87B
+7.2% YoY
214.33B
214.33B – 222.51B
-3.7% YoY
222.82B
222.82B – 231.32B
+4.0% YoY
EBIT
32.19B
est: 49.31B (-34.7%)
34.57B
est: 50.55B (-31.6%)
38.01B
est: 48.82B (-22.1%)
31.69B
est: 37.55B (-15.6%)
24.15B
est: 37.55B (-35.7%)
32.48B
est: 52.26B (-37.8%)
35.30B
est: 52.79B (-33.1%)
37.88B
est: 52.87B (-28.4%)
58.09B
est: 61.24B (-5.1%)
73.39B
est: 69.16B (+6.1%)
86.86B
est: 116.08B (-25.2%)
103.77B
est: 124.11B (-16.4%)
114.05B
est: 137.51B (-17.1%)
152.84B
152.84B – 156.20B
+11.1% YoY
166.21B
166.21B – 175.01B
+8.7% YoY
178.12B
177.09B – 179.16B
+7.2% YoY
171.53B
171.53B – 178.07B
-3.7% YoY
178.31B
178.31B – 185.12B
+4.0% YoY
Net Income
18.97B
est: 19.08B (-0.6%)
23.58B
est: 21.98B (+7.3%)
17.25B
est: 18.54B (-6.9%)
20.60B
est: 9.35B (+120.4%)
12.03B
est: 9.35B (+28.8%)
18.26B
est: 16.19B (+12.8%)
23.35B
est: 17.47B (+33.7%)
24.24B
est: 19.75B (+22.7%)
43.62B
est: 37.40B (+16.6%)
50.49B
est: 46.94B (+7.6%)
60.28B
est: 68.92B (-12.5%)
71.40B
est: 64.90B (+10.0%)
76.63B
est: 76.63B (+0.0%)
100.50B
91.63B – 102.07B
+31.1% YoY
121.79B
113.06B – 130.51B
+21.2% YoY
132.59B
103.15B – 160.18B
+8.9% YoY
113.51B
113.51B – 119.14B
-14.4% YoY
123.66B
123.66B – 129.79B
+8.9% YoY
SGA
75.46B
est: 67.29B (+12.1%)
78.70B
est: 68.99B (+14.1%)
80.90B
est: 66.63B (+21.4%)
14.58B
est: 51.25B (-71.5%)
75.40B
est: 51.25B (+47.1%)
81.99B
est: 71.32B (+15.0%)
82.54B
est: 72.05B (+14.6%)
86.66B
est: 72.16B (+20.1%)
99.18B
est: 83.58B (+18.7%)
114.02B
est: 94.39B (+20.8%)
127.17B
est: 138.82B (-8.4%)
149.70B
est: 148.43B (+0.9%)
197.89B
est: 164.46B (+20.3%)
182.78B
182.78B – 186.80B
+11.1% YoY
198.77B
198.77B – 209.30B
+8.7% YoY
213.03B
211.79B – 214.26B
+7.2% YoY
205.13B
205.13B – 212.96B
-3.7% YoY
213.25B
213.25B – 221.39B
+4.0% YoY
EPS
40.86
est: 41.28 (-1.0%)
50.76
est: 47.54 (+6.8%)
37.12
est: 40.10 (-7.4%)
213.71
est: 20.21 (+957.2%)
23.69
est: 20.21 (+17.2%)
35.99
est: 35.02 (+2.8%)
48.36
est: 37.78 (+28.0%)
50.87
est: 42.71 (+19.1%)
92.69
est: 80.89 (+14.6%)
109.72
est: 101.42 (+8.2%)
130.73
est: 149.29 (-12.4%)
154.62
est: 137.31 (+12.6%)
166.31
est: 166.16 (+0.1%)
209.99
198.67 – 221.31
+26.4% YoY
245.12
245.12 – 282.97
+16.7% YoY
288.74
223.64 – 347.29
+17.8% YoY
246.10
246.10 – 258.31
-14.8% YoY
268.10
268.10 – 281.40
+8.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-05-14 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-05-13 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-05-12 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-05-11 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-05-08 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-05-07 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-05-01 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-04-30 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-04-28 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-04-27 B+ 3/5 3/5 4/5 5/5 2/5 3/5 2/5
2026-04-24 B+ 3/5 3/5 4/5 5/5 1/5 3/5 2/5
2026-04-23 B+ 3/5 3/5 4/5 5/5 1/5 3/5 2/5
2026-04-22 B+ 3/5 3/5 4/5 5/5 1/5 3/5 2/5
2026-04-21 B+ 3/5 3/5 4/5 5/5 1/5 3/5 2/5
2026-04-20 B+ 3/5 3/5 4/5 5/5 1/5 3/5 2/5
2026-04-17 B+ 3/5 3/5 4/5 5/5 1/5 3/5 2/5
2026-04-16 B+ 3/5 3/5 4/5 5/5 1/5 3/5 2/5
2026-04-15 B+ 3/5 3/5 4/5 5/5 1/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
3.68B
OE per share TTM
8.00
Owner's Yield
0.15%
Maintenance CapEx ratio
45.05%
Maint CapEx / Avg PPE
25.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
5.56M
Shares Outstanding
456.95M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Shugo Hosoda President, Chief Executive Officer, Chief Operating Officer, Representative Executive Officer & Director 100M male
Tetsuji Togawa Executive Officer & President of Precision Machinery Company 58M male
Nobuharu Noji Executive Officer and President of Fluid Machinery & Systems 52M male
Hiroyuki Kowase Executive Officer, Chief Information Officer & GM of Information Communication male
Norihisa Miyoshi Executive Officer, Chief Technology Officer and GM of Technology, R&D & Intellectual Property Division male
Shu Nagata Executive Officer and President of Construction & Industrial Company male
Takanobu Miyaki Executive Officer & President of Energy Company
Tetsuya Fuchida Executive Officer, Chief Financial Officer & GM of Corporate Planning Division male
Akihiko Nagamine Non-Executive Director male
Toru Nakayama Executive Officer, GM of Legal, General Affairs, Internal Control & Risk Management Division and CRO male
Akihiro Osaki Head of Human Resources Division & Executive Officer
Hideki Yamada Executive Officer and President of Environmental Company male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits