Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 10/08/2026 pm IST			5-day change	1st Jan Change
2,411.50 ^JPY	-3.06%		+5.77%	-0.08%

06/08	Sumitomo Rubber Industries, Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
02/07	Sumitomo Rubber Industries to Merge with Wholly Owned Unit	MT

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	6,33,854	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-0.08%	-	-
Enterprise Value (EV) ¹	4,71,784	5,40,942	6,26,749	7,00,320	8,57,765	9,10,209	8,85,028	8,54,428
Change	-	14.66%	15.86%	11.74%	22.48%	6.11%	-2.77%	-3.46%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	10.7x	8.78x	7.73x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.86x	0.8x	0.75x
PEG	-	-0.5x	0x	-0.6x	0x	0.6x	0.4x	0.6x
Capitalization / Revenue	0.33x	0.28x	0.34x	0.39x	0.53x	0.49x	0.46x	0.45x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.7x	0.64x	0.6x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	5.4x	4.58x	4.05x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.82x	7.58x	6.47x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	31.7x	17.8x	14.1x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	3.15%	5.62%	7.08%
Dividend per Share ²	55	35	58	58	77	89.63	108.6	125.7
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	3.72%	4.5%	5.21%
EPS ²	112	35.8	140.9	37.51	191.6	224.6	274.7	311.8
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	39.9%	39.5%	40.3%
Net sales ¹	9,36,000	10,98,700	11,77,400	12,11,856	12,07,061	13,02,179	13,72,440	14,21,011
EBITDA ¹	1,16,893	90,336	1,43,049	94,354	1,61,253	1,68,591	1,93,113	2,11,079
EBIT ¹	49,200	15,000	64,500	11,186	82,584	92,734	1,16,724	1,31,962
Net income ¹	29,500	9,400	37,000	9,865	50,379	57,551	72,160	81,606
Net Debt ¹	1,63,552	2,37,956	2,23,805	2,31,209	2,23,409	2,76,355	2,51,174	2,20,574
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	2,411.50	2,411.50	2,411.50
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.	11.08x	0.71x	5.52x	3.6%	414.6Cr
BRIDGESTONE CORPORATION	14.95x	1.12x	5.94x	3.15%	3.31TCr
MICHELIN (CGDE)	14.01x	1.02x	5.68x	3.9%	2.71TCr
THE YOKOHAMA RUBBER COMPANY, LIMITED	10.13x	1.27x	6.22x	2.83%	779.2Cr
SAILUN GROUP CO., LTD.	10.17x	1.03x	6x	2.79%	635.95Cr
ZHONGCE RUBBER GROUP CO., LTD.	9.64x	-	-	3.16%	631.83Cr
VIETNAM RUBBER INDUSTRY GROUP -	16.67x	-	-	3.36%	454.06Cr
TOYO TIRE CORPORATION	8.04x	0.82x	3.84x	3.9%	351.73Cr
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	136.87x	-	-	-	266.26Cr
NOKIAN RENKAAT OYJ	34.3x	1.83x	10.41x	1.99%	240.94Cr
Average	26.59x	1.11x	6.23x	3.19%	979.6Cr
Weighted average by Cap.	17.11x	1.08x	5.90x	3.34%