Company Valuation: Sumitomo Mitsui Financial Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 54,91,317 53,55,769 71,57,730 1,17,08,666 1,47,41,471 2,14,90,687 - -
Change - -2.47% 33.65% 63.58% 25.9% 45.78% - -
Enterprise Value (EV) 54,91,317 53,55,769 71,57,730 1,17,08,666 1,47,41,471 2,14,90,687 2,14,90,687 2,14,90,687
Change - -2.47% 33.65% 63.58% 25.9% 45.78% 0% 0%
P/E ratio 10.7x 7.58x 8.97x 12.3x 12.6x 12.2x 12.2x 11.3x
PBR 0.46x 0.44x 0.56x 0.8x 1x 1.21x 1.29x 1.21x
PEG - 0.2x 0.6x 0.5x 0.5x 0.3x 1x 1.35x
Capitalization / Revenue 1.96x 1.3x 2.22x 3.13x 3.57x 3.95x 4.26x 3.98x
EV / Revenue 0x 0x 0x 0x 0x 4.57x 4.26x 3.98x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.1x 9.84x 8.41x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 63.33 70 80 90 122 157 183.5 201.4
Rate of return 4.74% 5.37% 4.53% 3.03% 3.21% 3.14% 3.23% 3.55%
EPS 2 124.8 171.8 196.8 241.5 301.6 412 465.2 504.2
Distribution rate 50.8% 40.7% 40.6% 37.3% 40.5% 38.1% 39.5% 40%
Net sales 1 28,06,187 41,11,127 32,25,689 37,38,818 41,26,744 48,44,693 50,41,984 53,94,088
EBITDA - - - - - - - -
EBIT 1 10,59,043 22,90,002 12,76,444 14,88,225 17,24,789 21,93,179 21,83,933 25,55,862
Net income 1 5,12,812 7,06,631 8,05,842 9,62,946 11,77,996 15,82,973 17,61,381 18,77,322
Net Debt - - - - - - - -
Reference price 2 1,335.67 1,302.33 1,766.00 2,969.67 3,795.00 5,675.00 5,675.00 5,675.00
Nbr of stocks (in thousands) 41,11,293 41,12,441 40,53,075 39,42,754 38,84,445 37,86,905 - -
Announcement Date 14/05/21 13/05/22 15/05/23 15/05/24 14/05/25 13/05/26 - -
1JPY in Million2JPY
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.08x - - 2.74% 14TCr
13.44x - - 2.1% 80TCr
11.14x - - 2.36% 35TCr
11.25x - - 4.6% 31TCr
15.81x - - 2.72% 25TCr
10.55x - - 2.56% 23TCr
23.79x - - 3.28% 19TCr
14.95x - - 2.58% 21TCr
16.04x - - 2.98% 18TCr
9.42x - - 2.68% 17TCr
Average 14.05x 2.86% 28.34TCr
Weighted average by Cap. 13.64x 2.73%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. 8316 Stock
  4. Valuation Sumitomo Mitsui Financial Group, Inc.