Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Delayed Japan Exchange 12:00:00 18/09/2026 pm IST			5-day change	1st Jan Change
1,985.50 ^JPY	-1.71%		-0.55%	-17.73%

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	5,21,882	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-17.73%	-	-
Enterprise Value (EV) ¹	4,71,784	5,40,942	6,26,749	7,00,320	8,57,765	8,16,935	7,71,570	7,40,278
Change	-	14.66%	15.86%	11.74%	22.48%	-4.76%	-5.55%	-4.06%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	9.08x	7.17x	6.28x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.7x	0.66x	0.62x
PEG	-	-0.5x	0x	-0.6x	0x	0.6x	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	5.08x	3.99x	3.5x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	8.96x	6.59x	5.58x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	29.5x	14.1x	11.3x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	3.39%	7.1%	8.89%
Dividend per Share ²	55	35	58	58	77	88.47	109.1	126.7
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	4.46%	5.5%	6.38%
EPS ²	112	35.8	140.9	37.51	191.6	218.6	277	316.1
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	40.5%	39.4%	40.1%
Net sales ¹	9,36,000	10,98,700	11,77,400	12,11,856	12,07,061	13,04,078	13,65,964	14,21,892
EBITDA ¹	1,16,893	90,336	1,43,049	94,354	1,61,253	1,60,767	1,93,618	2,11,484
EBIT ¹	49,200	15,000	64,500	11,186	82,584	91,173	1,17,146	1,32,781
Net income ¹	29,500	9,400	37,000	9,865	50,379	55,468	72,765	82,714
Net Debt ¹	1,63,552	2,37,956	2,23,805	2,31,209	2,23,409	2,95,054	2,49,688	2,18,396
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	1,985.50	1,985.50	1,985.50
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.($)
SUMITOMO RUBBER INDUSTRIES, LTD.	9.08x	0.63x	5.08x	4.46%	332.47Cr
BRIDGESTONE CORPORATION	12.87x	0.98x	5.19x	3.57%	2.96TCr
MICHELIN (CGDE)	13.43x	0.98x	5.5x	4.09%	2.57TCr
THE YOKOHAMA RUBBER COMPANY, LIMITED	8.05x	1.1x	5.25x	3.49%	685.88Cr
SAILUN GROUP CO., LTD.	10.26x	1.04x	5.96x	2.89%	651.68Cr
ZHONGCE RUBBER GROUP CO., LTD.	8.92x	-	-	3.41%	588.62Cr
VIETNAM RUBBER INDUSTRY GROUP -	17.88x	-	-	3.13%	490.32Cr
TOYO TIRE CORPORATION	7.87x	0.96x	4.66x	3.66%	373.23Cr
NOKIAN RENKAAT OYJ	35.32x	1.9x	10.68x	1.89%	251.02Cr
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	103.6x	-	-	-	204.17Cr
Average	22.73x	1.08x	6.05x	3.4%	910.56Cr
Weighted average by Cap.	14.80x	1.01x	5.51x	3.62%