Valuation SWCC Corporation

Stocks

Delayed Japan Exchange 12:00:00 18/08/2026 pm IST			5-day change	1st Jan Change
14,700.00 ^JPY	+0.14%		+7.61%	+42.17%

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	4,35,358	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	22.1%	-	-
Enterprise Value (EV) ¹	91,067	93,112	1,36,995	2,17,743	3,85,270	4,57,390	4,54,000	4,42,906
Change	-	2.25%	47.13%	58.94%	76.94%	18.72%	-0.74%	-2.44%
P/E	5.99x	6.02x	13.1x	16x	18.9x	20.1x	18x	15.9x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	3.9x	3.42x	3.02x
PEG	-	12.02x	-2.31x	0.5x	0.3x	1.4x	1.5x	1.3x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	1.32x	1.26x	1.2x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.39x	1.32x	1.22x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	11.5x	10.2x	8.92x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	14.2x	12.3x	10.7x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	48.2x	25.9x	20.1x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	2.07%	3.86%	4.98%
Dividend per Share ²	50	60	90	136	223	271	314	352
Rate of return	2.66%	3.17%	2.32%	2.2%	1.85%	1.84%	2.14%	2.39%
EPS ²	313.4	315	297.1	385.7	636.5	729.8	818.8	922.2
Distribution rate	16%	19%	30.3%	35.3%	35%	37.1%	38.3%	38.2%
Net sales ¹	1,99,194	2,09,111	2,13,904	2,37,862	2,77,736	3,28,960	3,44,910	3,64,295
EBITDA ¹	13,384	14,215	16,462	24,838	34,334	39,913	44,552	49,641
EBIT ¹	10,039	10,474	12,824	20,935	27,320	32,268	36,880	41,274
Net income ¹	9,353	9,410	8,838	11,400	18,840	21,336	24,248	27,310
Net Debt ¹	34,993	36,487	22,444	34,715	28,720	22,032	18,642	7,549
Reference price ²	1,879.00	1,895.00	3,880.00	6,190.00	12,040.00	14,700.00	14,700.00	14,700.00
Nbr of stocks (in thousands)	29,842	29,881	29,523	29,568	29,614	29,616	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SWCC CORPORATION	20.11x	1.39x	11.44x	1.85%	272.85Cr
PRYSMIAN S.P.A.	28x	1.82x	14.21x	0.77%	4.44TCr
JIANGSU ETERN COMPANY LIMITED	48.69x	6.87x	36.77x	-	921.73Cr
NEXANS	19.49x	1.02x	8.46x	2.22%	713.63Cr
LS CORP.	13.98x	0.41x	7.16x	0.79%	625.76Cr
KEI INDUSTRIES LIMITED	62.8x	4.64x	44.93x	0.1%	586.42Cr
CENERGY HOLDINGS S.A.	19.01x	2.25x	12.82x	1.56%	574.99Cr
NINGBO ORIENT WIRES & CABLES CO.,LTD.	18.18x	2.18x	12.55x	1.71%	461.72Cr
Average	28.78x	2.57x	18.54x	1.28%	1.07TCr
Weighted average by Cap.	29.49x	2.42x	17.47x	1.01%