|
Market Closed -
Japan Exchange
12:00:00 16/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 2,055.50 JPY | +1.98% |
|
+2.34% | -14.83% |
Company Valuation: Sumitomo Rubber Industries, Ltd.
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 | 5,40,281 | - | - |
| Change | - | -1.7% | 32.99% | 16.42% | 35.23% | -14.83% | - | - |
| Enterprise Value (EV) 1 | 4,71,784 | 5,40,942 | 6,26,749 | 7,00,320 | 8,57,765 | 8,35,259 | 7,90,952 | 7,59,510 |
| Change | - | 14.66% | 15.86% | 11.74% | 22.48% | -2.62% | -5.3% | -3.98% |
| P/E | 10.5x | 32.2x | 10.9x | 47.5x | 12.6x | 9.54x | 7.46x | 6.51x |
| PBR | 0.61x | 0.55x | 0.65x | 0.71x | 0.89x | 0.72x | 0.68x | 0.64x |
| PEG | - | -0.5x | 0x | -0.6x | 0x | 0.8x | 0.3x | 0.4x |
| Capitalization / Revenue | 0.33x | 0.28x | 0.34x | 0.39x | 0.53x | 0.41x | 0.4x | 0.38x |
| EV / Revenue | 0.5x | 0.49x | 0.53x | 0.58x | 0.71x | 0.64x | 0.58x | 0.53x |
| EV / EBITDA | 4.04x | 5.99x | 4.38x | 7.42x | 5.32x | 5.32x | 4.13x | 3.61x |
| EV / EBIT | 9.59x | 36.1x | 9.72x | 62.6x | 10.4x | 9.28x | 6.83x | 5.76x |
| EV / FCF | 52x | -10.6x | 6.31x | 26.7x | -23.7x | 29.8x | 14.8x | 11.5x |
| FCF Yield | 1.92% | -9.4% | 15.9% | 3.75% | -4.21% | 3.35% | 6.75% | 8.66% |
| Dividend per Share 2 | 55 | 35 | 58 | 58 | 77 | 88.47 | 108.2 | 126.1 |
| Rate of return | 4.69% | 3.04% | 3.79% | 3.25% | 3.19% | 4.3% | 5.26% | 6.14% |
| EPS 2 | 112 | 35.8 | 140.9 | 37.51 | 191.6 | 215.5 | 275.5 | 315.6 |
| Distribution rate | 49.1% | 97.8% | 41.2% | 155% | 40.2% | 41.1% | 39.3% | 40% |
| Net sales 1 | 9,36,000 | 10,98,700 | 11,77,400 | 12,11,856 | 12,07,061 | 13,05,467 | 13,65,918 | 14,22,046 |
| EBITDA 1 | 1,16,893 | 90,336 | 1,43,049 | 94,354 | 1,61,253 | 1,57,123 | 1,91,370 | 2,10,260 |
| EBIT 1 | 49,200 | 15,000 | 64,500 | 11,186 | 82,584 | 89,995 | 1,15,754 | 1,31,748 |
| Net income 1 | 29,500 | 9,400 | 37,000 | 9,865 | 50,379 | 55,318 | 72,388 | 82,587 |
| 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 | 2,055.50 | 2,055.50 | 2,055.50 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.35x | 0.63x | 5.25x | 4.39% | 335.01Cr | |
| 13.78x | 1.05x | 5.6x | 3.38% | 3.15TCr | |
| 14x | 1.01x | 5.67x | 3.92% | 2.59TCr | |
| 14.76x | 1.25x | 5.42x | 3.93% | 817.37Cr | |
| 8.36x | 1.13x | 5.35x | 3.39% | 700.69Cr | |
| 9.18x | 0.94x | 5.37x | 3.23% | 583.73Cr | |
| 5.8x | 0.49x | 3.09x | 4.85% | 567.18Cr | |
| 8.39x | - | - | 3.63% | 554.88Cr | |
| 24.4x | 1.54x | 11.91x | 0.19% | 547.5Cr | |
| 14.08x | - | - | 3.24% | 477.74Cr | |
| Average | 12.21x | 1.00x | 5.96x | 3.41% | 1.03TCr | |
| Weighted average by Cap. | 12.99x | 1.03x | 5.78x | 3.5% |
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
- Stock Market
- Stocks
- 5110 Stock
- Valuation Sumitomo Rubber Industries, Ltd.
Select your edition
All financial news and data tailored to specific country editions
