|
Market Closed -
Japan Exchange
05:30:00 02/11/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 1,953.00 JPY | +0.83% |
|
+0.15% | -19.08% |
Company Valuation: Sumitomo Rubber Industries, Ltd.
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 | 509,133 | - | - |
| Change | - | -1.7% | 32.99% | 16.42% | 35.23% | -19.74% | - | - |
| Enterprise Value (EV) 1 | 471,784 | 540,942 | 626,749 | 700,320 | 857,765 | 794,685 | 759,805 | 728,363 |
| Change | - | 14.66% | 15.86% | 11.74% | 22.48% | -7.35% | -4.39% | -4.14% |
| P/E | 10.5x | 32.2x | 10.9x | 47.5x | 12.6x | 8.99x | 7.03x | 6.14x |
| PBR | 0.61x | 0.55x | 0.65x | 0.71x | 0.89x | 0.68x | 0.64x | 0.61x |
| PEG | - | -0.5x | 0x | -0.6x | 0x | 0.7x | 0.3x | 0.4x |
| Capitalization / Revenue | 0.33x | 0.28x | 0.34x | 0.39x | 0.53x | 0.39x | 0.37x | 0.36x |
| EV / Revenue | 0.5x | 0.49x | 0.53x | 0.58x | 0.71x | 0.61x | 0.56x | 0.51x |
| EV / EBITDA | 4.04x | 5.99x | 4.38x | 7.42x | 5.32x | 4.86x | 3.97x | 3.46x |
| EV / EBIT | 9.59x | 36.1x | 9.72x | 62.6x | 10.4x | 8.83x | 6.63x | 5.55x |
| EV / FCF | 52x | -10.6x | 6.31x | 26.7x | -23.7x | 29.4x | 12.5x | 9.8x |
| FCF Yield | 1.92% | -9.4% | 15.9% | 3.75% | -4.21% | 3.4% | 7.97% | 10.2% |
| Dividend per Share 2 | 55 | 35 | 58 | 58 | 77 | 88.47 | 108.2 | 126.1 |
| Rate of return | 4.69% | 3.04% | 3.79% | 3.25% | 3.19% | 4.57% | 5.59% | 6.51% |
| EPS 2 | 112 | 35.8 | 140.9 | 37.51 | 191.6 | 215.5 | 275.5 | 315.6 |
| Distribution rate | 49.1% | 97.8% | 41.2% | 155% | 40.2% | 41.1% | 39.3% | 40% |
| Net sales 1 | 936,000 | 1,098,700 | 1,177,400 | 1,211,856 | 1,207,061 | 1,305,467 | 1,365,918 | 1,422,046 |
| EBITDA 1 | 116,893 | 90,336 | 143,049 | 94,354 | 161,253 | 163,471 | 191,370 | 210,260 |
| EBIT 1 | 49,200 | 15,000 | 64,500 | 11,186 | 82,584 | 89,995 | 114,555 | 131,181 |
| Net income 1 | 29,500 | 9,400 | 37,000 | 9,865 | 50,379 | 55,318 | 72,388 | 82,587 |
| Net Debt 1 | 163,552 | 237,956 | 223,805 | 231,209 | 223,409 | 285,551 | 250,671 | 219,229 |
| Reference price 2 | 1,172.00 | 1,152.00 | 1,532.00 | 1,783.50 | 2,413.50 | 1,937.00 | 1,937.00 | 1,937.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.99x | 0.61x | 4.86x | 4.57% | 3.23B | |
| 13.74x | 1.05x | 5.61x | 3.35% | 31.5B | |
| 13.52x | 0.95x | 5.34x | 4.16% | 24.12B | |
| 14.39x | 1.22x | 5.3x | 4.04% | 7.93B | |
| 7.8x | 1.04x | 5.02x | 3.71% | 6.29B | |
| 9.05x | 0.89x | 5.32x | 2.57% | 5.52B | |
| 23.3x | 1.47x | 11.38x | 0.2% | 5.22B | |
| 5.34x | 0.46x | 2.98x | 5.14% | 5.19B | |
| 8.45x | - | - | 3.07% | 4.88B | |
| 15.07x | - | - | 3.2% | 4.84B | |
| Average | 11.97x | 0.96x | 5.73x | 3.4% | 9.87B | |
| Weighted average by Cap. | 12.81x | 1.00x | 5.61x | 3.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5110 Stock
- Valuation Sumitomo Rubber Industries, Ltd.
Select your edition
All financial news and data tailored to specific country editions
