Valuation Sumitomo Rubber Industries, Ltd. OTC Markets

Stocks

Market Closed - OTC Markets 07:00:01 25/09/2026 pm IST			5-day change	1st Jan Change
14.48 ^USD	+7.58%		-.--%	+19.67%

06/08	Sumitomo Rubber Industries, Ltd. Revises Consolidated Earnings Guidance for the Full Year Ending December 31, 2026	CI
06/08	Sumitomo Rubber Industries, Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,08,232	3,02,986	4,02,944	4,69,111	6,34,356	5,20,304	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-17.98%	-	-
Enterprise Value (EV) ¹	4,71,784	5,40,942	6,26,749	7,00,320	8,57,765	8,15,283	7,70,976	7,39,534
Change	-	14.66%	15.86%	11.74%	22.48%	-4.95%	-5.43%	-4.08%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	9.11x	7.15x	6.26x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.7x	0.66x	0.62x
PEG	-	-0.5x	0x	-0.6x	0x	0.7x	0.3x	0.4x
Capitalization / Revenue	0.33x	0.28x	0.34x	0.39x	0.53x	0.4x	0.38x	0.37x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.63x	0.56x	0.52x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	5.11x	3.99x	3.5x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.04x	6.6x	5.58x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	29.1x	14.5x	11.2x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	3.43%	6.91%	8.92%
Dividend per Share ²	55	35	58	58	77	88.47	108.8	126.2
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	4.47%	5.5%	6.38%
EPS ²	112	35.8	140.9	37.51	191.6	217.4	276.7	316.1
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	40.7%	39.3%	39.9%
Net sales ¹	9,36,000	10,98,700	11,77,400	12,11,856	12,07,061	13,02,931	13,66,279	14,22,428
EBITDA ¹	1,16,893	90,336	1,43,049	94,354	1,61,253	1,59,598	1,93,336	2,11,284
EBIT ¹	49,200	15,000	64,500	11,186	82,584	90,216	1,16,887	1,32,615
Net income ¹	29,500	9,400	37,000	9,865	50,379	55,154	72,703	82,714
Net Debt ¹	1,63,552	2,37,956	2,23,805	2,31,209	2,23,409	2,94,979	2,50,671	2,19,229
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	1,979.50	1,979.50	1,979.50
Nbr of stocks (in thousands)	2,62,996	2,63,009	2,63,018	2,63,028	2,62,837	2,62,846	-	-
Announcement Date	09/02/22	14/02/23	14/02/24	13/02/25	12/02/26	-	-	-

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.($)
BRIDGESTONE CORPORATION	13.02x	0.99x	5.29x	3.58%	2.98TCr
MICHELIN (CGDE)	13.54x	0.98x	5.51x	4.07%	2.52TCr
PIRELLI & C. S.P.A.	14.31x	1.23x	5.32x	4.02%	802.21Cr
THE YOKOHAMA RUBBER COMPANY, LIMITED	8.33x	1.13x	5.37x	3.37%	706.21Cr
SAILUN GROUP CO., LTD.	9.81x	1x	5.72x	3.02%	622.7Cr
ZHONGCE RUBBER GROUP CO., LTD.	8.69x	-	-	3.5%	573.36Cr
MRF LIMITED	23.77x	1.56x	11.8x	0.19%	545.8Cr
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.56x	0.48x	3.02x	5.11%	542.57Cr
VIETNAM RUBBER INDUSTRY GROUP -	18.35x	-	-	3.05%	504.14Cr
Average	12.82x	1.05x	6.00x	3.32%	1.09TCr
Weighted average by Cap.	12.92x	1.03x	5.66x	3.55%