Valuation Sumitomo Forestry Co., Ltd.

Equities

1911

JP3409800004

Homebuilding

Delayed Japan Exchange Other stock markets 06:20:53 21/04/2026 am IST			5-day change	1st Jan Change
1,444.00 ^JPY	-1.20%		+0.21%	-9.94%

17/04	Sumitomo Forestry Clears Key Hurdle in Tri Pointe Homes Acquisition	MT
01/04	Sumitomo Forestry Co Ltd - Notice regarding acquisition of shares constituting a large-scale accumulation of GEOLIVE Group Corporation (securities code3157)	RE

Company Valuation: Sumitomo Forestry Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,44,916	4,66,218	8,60,128	10,83,420	9,81,222	8,93,611	-	-
Change	-	4.79%	84.49%	25.96%	-9.43%	-8.93%	-	-
Enterprise Value (EV) ¹	5,95,157	6,58,214	11,08,326	14,90,095	15,65,282	22,61,403	24,09,580	24,89,715
Change	-	10.6%	68.38%	34.45%	5.05%	44.47%	6.55%	3.33%
P/E ratio	4.86x	4.29x	8.31x	9.3x	9.21x	8.93x	7.17x	5.71x
PBR	0.9x	0.74x	1.14x	1.18x	0.98x	0.81x	0.75x	0.69x
PEG	-	0.2x	-1.18x	0.7x	-1.12x	-1.48x	0.3x	0.2x
Capitalization / Revenue	0.32x	0.28x	0.5x	0.53x	0.43x	0.33x	0.3x	0.28x
EV / Revenue	0.43x	0.39x	0.64x	0.73x	0.69x	0.82x	0.81x	0.78x
EV / EBITDA	4.5x	3.74x	6.65x	6.7x	7.84x	9.8x	7.82x	7.32x
EV / EBIT	5.24x	4.16x	7.55x	7.66x	9.28x	12.6x	10.4x	8.8x
EV / FCF	11.6x	228x	86.6x	-27.7x	-31.3x	-6.48x	115x	48.3x
FCF Yield	8.62%	0.44%	1.16%	-3.61%	-3.2%	-15.4%	0.87%	2.07%
Dividend per Share ²	26.67	41.67	41.67	48.33	53	51.25	63.6	77.75
Rate of return	3.59%	5.36%	2.97%	2.74%	3.3%	3.51%	4.35%	5.32%
EPS ²	152.6	181.3	168.5	189.8	174.1	163.6	203.8	256.1
Distribution rate	17.5%	23%	24.7%	25.5%	30.4%	31.3%	31.2%	30.4%
Net sales ¹	13,85,930	16,69,707	17,33,169	20,53,650	22,67,577	27,43,667	29,88,300	31,94,833
EBITDA ¹	1,32,252	1,76,164	1,66,673	2,22,504	1,99,663	2,30,866	3,08,000	3,40,000
EBIT ¹	1,13,651	1,58,253	1,46,755	1,94,588	1,68,724	1,79,007	2,31,940	2,82,873
Net income ¹	87,175	1,08,672	1,02,479	1,16,528	1,06,666	1,00,067	1,24,667	1,56,600
Net Debt ¹	1,50,241	1,91,996	2,48,198	4,06,675	5,84,060	13,67,792	15,15,969	15,96,104
Reference price ²	742.00	777.67	1,401.00	1,764.67	1,604.50	1,461.50	1,461.50	1,461.50
Nbr of stocks (in thousands)	5,99,617	5,99,509	6,13,939	6,13,952	6,11,544	6,11,434	-	-
Announcement Date	14/02/22	14/02/23	14/02/24	13/02/25	13/02/26	-	-	-

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 FORESTRY CO., LTD.	8.83x	0.82x	9.75x	3.55%	558.49Cr
DR HORTON	14.51x	1.37x	10.5x	1.2%	4.34TCr
PULTEGROUP, INC.	12.53x	1.5x	8.82x	0.82%	2.42TCr
DAIWA HOUSE INDUSTRY CO., LTD.	10.04x	0.93x	7.79x	3.61%	1.9TCr
SEKISUI HOUSE, LTD.	9.78x	0.86x	9.62x	4.15%	1.43TCr
TOLL BROTHERS, INC.	11.51x	1.4x	8.37x	0.7%	1.39TCr
SEKISUI CHEMICAL CO., LTD.	14.66x	0.79x	6.21x	3.1%	658.08Cr
TAYLOR MORRISON HOME CORPORATION	11.81x	1.01x	8.18x	-.--%	574.53Cr
BARRATT REDROW PLC	11.02x	0.58x	5.59x	5.22%	531.57Cr
PERSIMMON PLC	11.75x	0.98x	7.18x	5.22%	523.42Cr
Average	11.64x	1.02x	8.20x	2.76%	1.43TCr
Weighted average by Cap.	12.27x	1.18x	8.94x	2.13%