Loading…
Maker of industrial pumps, compressors and precision equipment, including CMP polishing tools for chipmaking.
Maker of industrial pumps, compressors and precision equipment, including CMP polishing tools for chipmaking.
Splits into pumps and compressors for buildings, utilities and oil and gas, environmental plants built on contract for municipalities, and precision machines for chipmakers, where it sells polishing tools and dry vacuum pumps. Each pump or tool sold brings repeat spares and service later.
In one line: A pumps maker like Flowserve that also makes chip-polishing tools.
Moat: narrow (installed base, process know-how, customer qualification). Established pump brand plus a qualified CMP tool position inside chip fabs.
Headquarters: Tokyo, Japan · Founded: 1912 · Employees: 21,148
Size Ebara (6361.T) is a Japan Industrials company (Industrial Machinery) with a market value of $9.28B, the 147th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥3,198 on 6 Nov 2026.
Performance Over six months the shares fell 39.6%, against -13.7% for the median peer and +1.8% for the Japan market (cap-weighted) — 4th lowest of 21 in its peer set.
Growth Revenue grew 8.6% over the last twelve months (peer median +12.2%); the operating margin is 11.5% (peer median 14.3%).
Valuation It trades at 14.5× forward earnings against a peer median of 23.7× (4th cheapest of 21).
Capital Return on invested capital runs 1.1 points below its cost of capital (13.8% WACC).
Next results Next results expected around 13 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥1.00T | ¥958B | ¥867B | ¥759B | ¥681B |
| Revenue growth | — | +11% | +14% | +12% | — |
| Gross profit | ¥321B | ¥297B | ¥274B | ¥232B | ¥203B |
| EBITDA | ¥154B | ¥149B | ¥134B | ¥113B | ¥97.5B |
| Net income | ¥78.9B | ¥76.6B | ¥71.4B | ¥60.3B | ¥50.5B |
| Free cash flow | -¥28.7B | -¥51.5B | ¥50.0B | ¥35.5B | ¥12.7B |
| Capital expenditure | ¥90.2B | ¥92.2B | ¥50.9B | ¥34.5B | ¥24.3B |
| Total debt | ¥228B | ¥225B | ¥150B | ¥145B | ¥119B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
| Company | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g |
|---|---|---|---|---|---|---|
| Ebara 6361.T | $9.28B | -40% | +9% | 11% | 14.5× | n/a |
| Flowserve FLS | $10.2B | +13% | 0% | 14% | 17.8× | 15.0% |
| Applied Materials AMAT | $264B | -24% | +8% | 31% | 18.8× | 25.5% |
| Sulzer SUN.SW | $7.39B | +23% | -3% | 13% | 17.9× | -1.4% |
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 6361.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -34.2% | -7.2% | 5th lowest of 21 |
| 6-month return | -39.6% | -13.7% | 4th lowest of 21 |
| Distance from 52-week high | -53.3% | -43.2% | 9th lowest of 21 |
| Revenue growth (TTM) | +8.6% | +12.2% | 10th lowest of 21 |
| Operating margin | 11.5% | 14.3% | 6th lowest of 21 |
| Forward P/E | 14.5× | 23.7× | 4th cheapest of 21 |
| ROIC minus cost of capital | -1.1 pp | +2.2 pp | 8th lowest of 21 |
| EV / EBITDA | 10.1× | 16.5× | cheapest of 12 |
| Net debt / EBITDA | 0.5× | 1.1× | 6th least indebted of 12 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Ebara 6361.T | Japan | $9.28B | -40% | +9% | 11% | 14.5× | n/a | n/a |
| NIBE Industrier NIBE-B.ST | Sweden | $9.25B | +7% | +2% | 10% | 27.3× | 13.5% | +8.5% |
| Guangdong Dtech Technology 301377.SZ | China | $9.23B | -18% | +119% | 36% | 50.9× | n/a | n/a |
| Shenzhen Han's CNC Technology 301200.SZ | China | $9.08B | -25% | +98% | 21% | 32.1× | n/a | n/a |
| Huagong Tech 000988.SZ | China | $9.54B | -47% | +16% | 7% | 30.9× | n/a | n/a |
| Beijing E-Town Semiconductor Technology 688729.SS | China | $8.94B | -14% | +10% | 12% | 52.3× | n/a | n/a |
| IMI IMI.L | United Kingdom | $8.81B | +3% | +8% | 21% | 19.9× | 14.3% | +4.8% |
| Indutrade INDT.ST | Sweden | $9.94B | +39% | +6% | 12% | 28.6× | 18.4% | +10.9% |
| Flowserve FLS | United States | $10.2B | +13% | 0% | 14% | 17.8× | 15.0% | +4.9% |
| GlobalWafers 6488.TWO | Taiwan | $8.15B | -23% | -6% | 11% | 21.4× | n/a | n/a |
| Han's Laser Technology Industry 002008.SZ | China | $7.97B | -48% | +59% | 12% | 19.1× | 19.6% | +9.5% |
| Rational Aktiengesellschaft RAA.DE | Germany | $7.95B | -4% | +6% | 27% | 26.1× | 14.8% | +14.2% |
| Wuxi Lead Intelligent Equipment 0470.HK | Hong Kong | $7.95B | -61% | +35% | 10% | 13.3× | 8.2% | +19.0% |
| Pentair PNR | United States | $10.9B | -11% | -4% | 22% | 13.2× | 7.1% | +6.7% |
| Graco GGG | United States | $10.9B | -13% | +5% | 27% | 20.0× | 8.1% | +6.3% |
| Daifuku 6383.T | Japan | $10.9B | -33% | +21% | 15% | 18.9× | 14.7% | +8.3% |
| BELIMO BEAN.SW | Switzerland | $11.0B | +1% | +20% | 21% | 37.2× | 12.5% | +11.1% |
| Leader Harmonious Drive Systems 688017.SS | China | $7.84B | +27% | +46% | 15% | 283.8× | n/a | n/a |
| Zhejiang Jingsheng Mechanical & Electrical 300316.SZ | China | $7.69B | -13% | -25% | 0% | 74.3× | 39.6% | +24.6% |
| Zoomlion Heavy Industry Science & Technology 1157.HK | Hong Kong | $7.63B | -36% | +23% | 7% | 8.1× | 12.6% | -5.0% |
| Kokusai Electric 6525.T | Japan | $7.62B | -21% | +15% | 19% | 20.0× | 30.9% | -1.5% |