Valuation Sumitomo Electric Industries, Ltd.

Equities

5802

JP3407400005

Auto, Truck & Motorcycle Parts

Market Closed - Japan Exchange Other stock markets 12:00:00 08/05/2026 pm IST			5-day change	1st Jan Change
11,305.00 ^JPY	-0.35%		+14.19%	+78.74%

07/05	Japan's Nikkei blazes past 63,000 on earnings, Iran peace optimism; JGBs rally	RE
07/05	Japan's Nikkei surges past 61,000 for first time on earnings, Mideast optimism	RE

Company Valuation: Sumitomo Electric Industries, Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	12,93,058	11,40,189	13,23,448	18,30,738	19,23,141	88,16,978	-	-
Change	-	-11.82%	16.07%	38.33%	5.05%	358.47%	-	-
Enterprise Value (EV) ¹	16,49,344	16,87,904	19,84,226	22,96,038	22,82,813	91,19,702	90,03,747	88,88,354
Change	-	2.34%	17.56%	15.71%	-0.58%	299.49%	-1.27%	-1.28%
P/E ratio	22.9x	11.8x	11.7x	12.2x	9.92x	28.2x	27.9x	23.4x
PBR	0.79x	0.64x	0.7x	0.83x	0.84x	3.49x	3.24x	3x
PEG	-	0.2x	0.7x	0.4x	0.3x	0.5x	36.79x	1.2x
Capitalization / Revenue	0.44x	0.34x	0.33x	0.42x	0.41x	1.77x	1.74x	1.65x
EV / Revenue	0.57x	0.5x	0.5x	0.52x	0.49x	1.84x	1.78x	1.67x
EV / EBITDA	5.85x	5.58x	5.31x	5.3x	4.33x	15.1x	13.5x	11.6x
EV / EBIT	14.5x	13.8x	11.2x	10.1x	7.12x	23.4x	20.3x	16.8x
EV / FCF	265x	-18.9x	16.9x	8.51x	12.8x	70.6x	39.9x	39.1x
FCF Yield	0.38%	-5.3%	5.92%	11.7%	7.81%	1.42%	2.5%	2.56%
Dividend per Share ²	32	50	50	77	97	125.8	158.2	185.7
Rate of return	1.93%	3.42%	2.95%	3.28%	3.93%	1.11%	1.4%	1.64%
EPS ²	72.25	123.5	144.4	192	248.5	401.5	404.6	482.2
Distribution rate	44.3%	40.5%	34.6%	40.1%	39%	31.3%	39.1%	38.5%
Net sales ¹	29,18,580	33,67,863	40,05,561	44,02,814	46,79,789	49,68,580	50,55,714	53,34,465
EBITDA ¹	2,81,966	3,02,703	3,73,442	4,32,949	5,26,815	6,03,432	6,68,869	7,64,704
EBIT ¹	1,13,926	1,22,195	1,77,443	2,26,618	3,20,663	3,90,270	4,44,627	5,28,740
Net income ¹	56,344	96,306	1,12,654	1,49,723	1,93,771	3,13,170	3,15,554	3,76,189
Net Debt ¹	3,56,286	5,47,715	6,60,778	4,65,300	3,59,672	3,02,724	1,86,769	71,377
Reference price ²	1,658.00	1,462.00	1,697.00	2,347.50	2,466.00	11,305.00	11,305.00	11,305.00
Nbr of stocks (in thousands)	7,79,890	7,79,883	7,79,875	7,79,867	7,79,862	7,79,918	-	-
Announcement Date	13/05/21	11/05/22	12/05/23	10/05/24	13/05/25	-	-	-

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 ELECTRIC INDUSTRIES, LTD.	28.15x	1.84x	15.11x	1.11%	5.63TCr
WEICHAI POWER CO., LTD.	21.75x	0.93x	6.75x	2.67%	4.28TCr
DENSO CORPORATION	12.52x	0.66x	5.31x	3.38%	3.3TCr
HYUNDAI MOBIS CO.,LTD	10.68x	0.66x	8.72x	1.37%	3.11TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.21x	2.81x	9.94x	3.89%	2.27TCr
MAGNA INTERNATIONAL INC.	10.22x	0.49x	4.87x	3.14%	1.72TCr
NINGBO TUOPU GROUP CO.,LTD.	36.44x	3.32x	19.9x	0.84%	1.71TCr
CONTINENTAL AG	11.69x	1.04x	5.92x	4.61%	1.66TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	34.32x	1.2x	13.26x	0.64%	1.47TCr
BORGWARNER INC.	12.69x	0.97x	6.41x	1.07%	1.26TCr
Average	19.37x	1.39x	9.62x	2.27%	2.64TCr
Weighted average by Cap.	19.94x	1.37x	9.88x	2.22%