Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 03/08/26 pm AEST			5-day change	1st Jan Change
2,191.50 ^JPY	-3.88%		-2.19%	-9.20%

02/07	Sumitomo Rubber Industries to Merge with Wholly Owned Unit	MT
15/05	Sumitomo Rubber Industries, Ltd. Reports Earnings Results for the First Quarter Ended March 31, 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	599,266	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-5.53%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	878,030	853,744	823,268
Change	-	14.66%	15.86%	11.74%	22.48%	2.36%	-2.77%	-3.57%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	10.5x	8.39x	7.38x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.8x	0.76x	0.71x
PEG	-	-0.5x	0x	-0.6x	0x	0.8x	0.3x	0.5x
Capitalization / Revenue	0.33x	0.28x	0.34x	0.39x	0.53x	0.46x	0.44x	0.42x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.67x	0.63x	0.58x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	5.26x	4.45x	3.91x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.24x	7.38x	6.27x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	30.6x	17.2x	13.6x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	3.27%	5.83%	7.35%
Dividend per Share ²	55	35	58	58	77	88.55	107.6	124.6
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	3.88%	4.72%	5.47%
EPS ²	112	35.8	140.9	37.51	191.6	217.1	271.8	309.1
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	40.8%	39.6%	40.3%
Net sales ¹	936,000	1,098,700	1,177,400	1,211,856	1,207,061	1,311,425	1,364,929	1,419,283
EBITDA ¹	116,893	90,336	143,049	94,354	161,253	166,932	192,013	210,302
EBIT ¹	49,200	15,000	64,500	11,186	82,584	95,003	115,724	131,212
Net income ¹	29,500	9,400	37,000	9,865	50,379	57,082	71,399	80,879
Net Debt ¹	163,552	237,956	223,805	231,209	223,409	278,764	254,478	224,002
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	2,280.00	2,280.00	2,280.00
Nbr of stocks (in thousands)	262,996	263,009	263,018	263,028	262,837	262,836	-	-
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.	10.5x	0.67x	5.26x	3.88%	3.76B
BRIDGESTONE CORPORATION	14.23x	1.06x	5.72x	3.34%	31.09B
MICHELIN (CGDE)	14.19x	1.03x	5.77x	3.88%	27.26B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.97x	1.26x	6.14x	2.88%	7.59B
SAILUN GROUP CO., LTD.	10.54x	1.07x	6.24x	2.68%	6.61B
ZHONGCE RUBBER GROUP CO., LTD.	9.83x	-	-	3.1%	6.44B
VIETNAM RUBBER INDUSTRY GROUP -	16.08x	-	-	3.64%	4.18B
TOYO TIRE CORPORATION	9.58x	0.97x	4.44x	3.32%	4.14B
NOKIAN RENKAAT OYJ	34.57x	1.84x	10.48x	1.97%	2.42B
THE GOODYEAR TIRE & RUBBER COMPANY	-17.29x	0.41x	4.81x	-.--%	1.99B
Average	11.22x	1.04x	6.11x	2.87%	9.55B
Weighted average by Cap.	12.92x	1.06x	5.85x	3.32%