Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 05/08/26 pm AEST			5-day change	1st Jan Change
2,218.00 ^JPY	+1.56%		-2.33%	-8.10%

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	582,970	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-8.1%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	861,734	837,448	806,972
Change	-	14.66%	15.86%	11.74%	22.48%	0.46%	-2.82%	-3.64%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	10.2x	8.16x	7.18x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.78x	0.74x	0.69x
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	0.44x	0.43x	0.41x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.66x	0.61x	0.57x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	5.16x	4.36x	3.84x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.07x	7.24x	6.15x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	30x	16.8x	13.3x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	3.33%	5.94%	7.5%
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%	3.99%	4.85%	5.62%
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	2,218.00	2,218.00	2,218.00
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.	10.06x	0.65x	5.11x	4.05%	3.64B
BRIDGESTONE CORPORATION	13.93x	1.04x	5.6x	3.41%	30.79B
MICHELIN (CGDE)	14.05x	1.02x	5.72x	3.92%	27.02B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.56x	1.22x	5.96x	3%	7.36B
ZHONGCE RUBBER GROUP CO., LTD.	9.78x	-	-	3.11%	6.41B
SAILUN GROUP CO., LTD.	10.2x	1.03x	6.02x	2.78%	6.38B
VIETNAM RUBBER INDUSTRY GROUP -	16.67x	-	-	3.51%	4.34B
TOYO TIRE CORPORATION	9.24x	0.93x	4.26x	3.44%	4.03B
NOKIAN RENKAAT OYJ	34.41x	1.84x	10.44x	1.98%	2.41B
THE GOODYEAR TIRE & RUBBER COMPANY	-6.58x	0.41x	4.86x	-.--%	2.06B
Average	12.13x	1.02x	6.00x	2.92%	9.44B
Weighted average by Cap.	12.94x	1.03x	5.74x	3.38%