Valuation Sumitomo Corporation

Equities

8053

JP3404600003

Diversified Industrial Goods Wholesale

Delayed Japan Exchange Other stock markets 10:46:25 09/03/2026 am IST			5-day change	1st Jan Change
5,514.00 ^JPY	-6.08%		-16.63%	+1.77%

03/03	Lindian Resources says Lindian-RA JV to acquire 100% of operating hydromet plant	RE
02/03	Iran conflict disrupts oil supply to Asian countries dependent on Middle East	RE

Company Valuation: Sumitomo Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	19,70,669	26,48,635	29,10,670	44,62,254	40,80,047	70,01,968	-	-
Change	-	34.4%	9.89%	53.31%	-8.57%	71.61%	-	-
Enterprise Value (EV) ¹	46,55,853	49,22,338	53,93,376	69,85,688	69,18,759	1,03,46,905	1,03,79,444	1,02,67,150
Change	-	5.72%	9.57%	29.52%	-0.96%	49.55%	0.31%	-1.08%
P/E ratio	-12.9x	5.71x	5.17x	11.6x	7.27x	12.3x	11.3x	10.7x
PBR	0.78x	0.83x	0.76x	1x	0.88x	1.55x	1.39x	1.28x
PEG	-	-0x	0.2x	-0.4x	0.2x	4.12x	1.22x	2.06x
Capitalization / Revenue	0.42x	0.48x	0.43x	0.65x	0.56x	0.94x	0.91x	0.88x
EV / Revenue	1x	0.9x	0.79x	1.01x	0.95x	1.4x	1.34x	1.3x
EV / EBITDA	21x	10.6x	8.89x	11.4x	11.1x	16.7x	15.2x	14.8x
EV / EBIT	92.1x	16.6x	12.7x	16.8x	17.1x	24.2x	21.9x	20.6x
EV / FCF	11.6x	20.2x	38.2x	17.9x	45.9x	-15.3x	20.3x	19.4x
FCF Yield	8.61%	4.94%	2.62%	5.58%	2.18%	-6.53%	4.92%	5.14%
Dividend per Share ²	70	110	115	125	130	140	152.4	163.1
Rate of return	4.44%	5.19%	4.91%	3.42%	3.86%	2.38%	2.6%	2.78%
EPS ²	-122.4	370.8	452.5	315.9	463.7	477.5	521.7	548.8
Distribution rate	-57.2%	29.7%	25.4%	39.6%	28%	29.3%	29.2%	29.7%
Net sales ¹	46,45,059	54,95,015	68,17,872	69,10,302	72,92,084	74,14,948	77,29,600	79,21,555
EBITDA ¹	2,21,432	4,66,025	6,06,764	6,15,066	6,24,490	6,19,408	6,82,728	6,94,458
EBIT ¹	50,526	2,95,662	4,23,015	4,14,894	4,05,023	4,27,896	4,74,063	4,97,365
Net income ¹	-1,53,067	4,63,694	5,65,178	3,86,352	5,61,859	5,72,605	6,20,034	6,46,850
Net Debt ¹	26,85,184	22,73,703	24,82,706	25,23,434	28,38,712	33,44,937	33,77,476	32,65,182
Reference price ²	1,577.00	2,119.00	2,341.00	3,652.00	3,372.00	5,871.00	5,871.00	5,871.00
Nbr of stocks (in thousands)	12,49,631	12,49,946	12,43,345	12,21,866	12,09,978	11,92,636	-	-
Announcement Date	07/05/21	10/05/22	09/05/23	02/05/24	01/05/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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 CORPORATION	12.3x	1.4x	16.7x	2.38%	4.44TCr
MITSUBISHI CORPORATION	26.15x	1.26x	24.34x	2.17%	12TCr
MITSUI & CO., LTD.	20.21x	1.42x	25.25x	1.95%	11TCr
ITOCHU CORPORATION	16.16x	1.19x	13.89x	2.02%	9.28TCr
MARUBENI CORPORATION	16.31x	1.35x	19.68x	1.96%	5.61TCr
TOYOTA TSUSHO CORPORATION	17.53x	0.71x	11.21x	1.94%	4.22TCr
SAMSUNG C&T CORPORATION	21.58x	1.09x	10.18x	0.93%	3.11TCr
ADANI ENTERPRISES LIMITED	42.21x	3.32x	19.41x	0.06%	2.87TCr
BUNZL PLC	16.3x	0.81x	8.41x	3.36%	956.33Cr
ADDTECH AB	39.8x	3.9x	22.11x	1.09%	917.17Cr
Average	22.86x	1.64x	17.12x	1.79%	5.39TCr
Weighted average by Cap.	21.06x	1.39x	19.18x	1.9%