Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 10/08/26 pm AEST			5-day change	1st Jan Change
2,411.50 ^JPY	-3.06%		+10.04%	-0.08%

06/08	Sumitomo Rubber Industries, Ltd. Revises Consolidated Earnings Guidance for the Full Year Ending December 31, 2026	CI
06/08	Sumitomo Rubber Industries, Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	308,232	302,986	402,944	469,111	634,356	633,854	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-0.08%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	910,209	885,028	854,428
Change	-	14.66%	15.86%	11.74%	22.48%	6.11%	-2.77%	-3.46%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	10.7x	8.78x	7.73x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.86x	0.8x	0.75x
PEG	-	-0.5x	0x	-0.6x	0x	0.6x	0.4x	0.6x
Capitalization / Revenue	0.33x	0.28x	0.34x	0.39x	0.53x	0.49x	0.46x	0.45x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.7x	0.64x	0.6x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	5.4x	4.58x	4.05x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.82x	7.58x	6.47x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	31.7x	17.8x	14.1x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	3.15%	5.62%	7.08%
Dividend per Share ²	55	35	58	58	77	89.63	108.6	125.7
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	3.72%	4.5%	5.21%
EPS ²	112	35.8	140.9	37.51	191.6	224.6	274.7	311.8
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	39.9%	39.5%	40.3%
Net sales ¹	936,000	1,098,700	1,177,400	1,211,856	1,207,061	1,302,179	1,372,440	1,421,011
EBITDA ¹	116,893	90,336	143,049	94,354	161,253	168,591	193,113	211,079
EBIT ¹	49,200	15,000	64,500	11,186	82,584	92,734	116,724	131,962
Net income ¹	29,500	9,400	37,000	9,865	50,379	57,551	72,160	81,606
Net Debt ¹	163,552	237,956	223,805	231,209	223,409	276,355	251,174	220,574
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	2,411.50	2,411.50	2,411.50
Nbr of stocks (in thousands)	262,996	263,009	263,018	263,028	262,837	262,846	-	-
Announcement Date	9/2/22	14/2/23	14/2/24	13/2/25	12/2/26	-	-	-

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.($)
SUMITOMO RUBBER INDUSTRIES, LTD.	10.74x	0.7x	5.4x	3.72%	3.99B
BRIDGESTONE CORPORATION	15.28x	1.14x	6.02x	3.08%	33.84B
MICHELIN (CGDE)	13.93x	1.02x	5.68x	3.93%	26.91B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.42x	1.24x	6x	3.19%	7.43B
SAILUN GROUP CO., LTD.	10.37x	1.04x	6.11x	2.74%	6.48B
ZHONGCE RUBBER GROUP CO., LTD.	9.82x	-	-	3.1%	6.44B
VIETNAM RUBBER INDUSTRY GROUP -	17.82x	-	-	3.14%	4.86B
TOYO TIRE CORPORATION	8.44x	0.86x	4.05x	3.72%	3.66B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	131.72x	-	-	-	2.56B
NOKIAN RENKAAT OYJ	34.16x	1.83x	10.38x	1.99%	2.4B
Average	26.17x	1.12x	6.23x	3.18%	9.86B
Weighted average by Cap.	16.97x	1.09x	5.92x	3.33%