Valuation SWCC Corporation OTC Markets

Stocks

Market Closed - OTC Markets 08:06:23 01/10/2026 pm IST			5-day change	1st Jan Change
3.650 ^USD	0.00%		0.00%	-

07/08	Swcc Corporation Revises Second Quarter-End and Year-End Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
07/08	SWCC Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	56,074	56,625	1,14,551	1,83,028	3,56,550	3,64,064	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	2.11%	-	-
Enterprise Value (EV) ¹	91,067	93,112	1,36,995	2,17,743	3,85,270	3,86,202	3,81,232	3,74,523
Change	-	2.25%	47.13%	58.94%	76.94%	0.24%	-1.29%	-1.76%
P/E	5.99x	6.02x	13.1x	16x	18.9x	15.5x	14x	12.4x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	3.18x	2.78x	2.44x
PEG	-	12.02x	-2.31x	0.5x	0.3x	0.6x	1.3x	1x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	1.08x	1.02x	0.96x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.15x	1.07x	0.99x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	9.09x	8.07x	7.14x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	10.9x	9.57x	8.41x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	33.8x	19.9x	15.6x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	2.96%	5.02%	6.41%
Dividend per Share ²	10	12	18	27.2	44.6	63.8	70.85	79.5
Rate of return	2.66%	3.17%	2.32%	2.2%	1.85%	2.6%	2.88%	3.23%
EPS ²	62.69	63	59.42	77.14	127.3	158.3	175.5	197.8
Distribution rate	16%	19%	30.3%	35.3%	35%	40.3%	40.4%	40.2%
Net sales ¹	1,99,194	2,09,111	2,13,904	2,37,862	2,77,736	3,36,085	3,56,222	3,78,297
EBITDA ¹	13,384	14,215	16,462	24,838	34,334	42,480	47,262	52,433
EBIT ¹	10,039	10,474	12,824	20,935	27,320	35,548	39,840	44,534
Net income ¹	9,353	9,410	8,838	11,400	18,840	23,434	25,998	29,303
Net Debt ¹	34,993	36,487	22,444	34,715	28,720	22,139	17,168	10,460
Reference price ²	375.80	379.00	776.00	1,238.00	2,408.00	2,458.00	2,458.00	2,458.00
Nbr of stocks (in thousands)	1,49,212	1,49,407	1,47,617	1,47,842	1,48,069	1,48,114	-	-
Announcement Date	12/05/22	12/05/23	13/05/24	13/05/25	14/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SIEMENS AG	24.5x	2.92x	16x	2.1%	23TCr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13x	1.57x	7.07x	3.93%	19TCr
SCHNEIDER ELECTRIC SE	26.2x	3.42x	15.72x	1.84%	16TCr
EATON CORPORATION PLC	34.79x	5.17x	21.7x	1.13%	15TCr
DELTA ELECTRONICS, INC.	40.33x	5.36x	24.08x	1.24%	13TCr
TRANE TECHNOLOGIES PLC	30.69x	4.41x	21.64x	0.88%	10TCr
DELTA ELECTRONICS (THAILAND)	90.53x	11.21x	64.06x	0.35%	9.37TCr
EMERSON ELECTRIC CO.	32.89x	5.29x	18.42x	1.38%	8.95TCr
JOHNSON CONTROLS INTERNATIONAL PLC	30.97x	3.86x	20.72x	1.1%	8.98TCr
Average	35.99x	4.80x	23.27x	1.55%	13.72TCr
Weighted average by Cap.	32.53x	4.31x	20.80x	1.77%