|
Delayed
Japan Exchange
08:00:00 26/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 6,367.00 JPY | -0.53% |
|
-9.56% | +5.82% |
| 12/08 | Japan's Nikkei struggles for direction as investors await US CPI data | RE |
| 10/08 | Yokohama Rubber Profit Rises 104% in H1 | MT |
Company Valuation: The Yokohama Rubber Company, Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,96,015 | 3,30,717 | 5,19,696 | 5,42,238 | 9,48,904 | 10,09,740 | - | - |
| Change | - | 11.72% | 57.14% | 4.34% | 75% | 6.41% | - | - |
| Enterprise Value (EV) 1 | 4,25,744 | 4,93,846 | 8,91,439 | 9,80,238 | 13,77,283 | 14,08,331 | 13,42,402 | 12,57,856 |
| Change | - | 16% | 80.51% | 9.96% | 40.5% | 2.25% | -4.68% | -6.3% |
| P/E | 4.51x | 7.19x | 7.71x | 7.27x | 9x | 7.95x | 7.29x | 6.42x |
| PBR | 0.56x | 0.54x | 0.7x | 0.61x | 0.92x | 0.88x | 0.81x | 0.73x |
| PEG | - | -0.2x | 0.2x | 0.6x | 0.2x | 0.4x | 0.81x | 0.5x |
| Capitalization / Revenue | 0.44x | 0.38x | 0.53x | 0.5x | 0.77x | 0.76x | 0.73x | 0.7x |
| EV / Revenue | 0.63x | 0.57x | 0.9x | 0.9x | 1.12x | 1.06x | 0.97x | 0.87x |
| EV / EBITDA | 3.3x | 4.16x | 5.58x | 5.29x | 6.08x | 5.09x | 4.64x | 4.01x |
| EV / EBIT | 5.09x | 7.17x | 8.88x | 8.22x | 9.01x | 6.97x | 6.35x | 5.39x |
| EV / FCF | 6.67x | -69.3x | -4.84x | 10.5x | -13x | 19.9x | 13.5x | 9.39x |
| FCF Yield | 15% | -1.44% | -20.7% | 9.5% | -7.67% | 5.01% | 7.43% | 10.6% |
| Dividend per Share 2 | 65 | 66 | 84 | 50 | 134 | 232.9 | 279.9 | 343.4 |
| Rate of return | 3.53% | 3.21% | 2.6% | 1.47% | 2.23% | 3.64% | 4.37% | 5.36% |
| EPS 2 | 408.5 | 286.4 | 419.3 | 467.8 | 668.6 | 804.7 | 877.6 | 997.2 |
| Distribution rate | 15.9% | 23% | 20% | 10.7% | 20% | 28.9% | 31.9% | 34.4% |
| Net sales 1 | 6,70,809 | 8,60,477 | 9,85,333 | 10,94,700 | 12,34,959 | 13,34,681 | 13,90,725 | 14,48,840 |
| EBITDA 1 | 1,29,196 | 1,18,765 | 1,59,845 | 1,85,314 | 2,26,523 | 2,76,918 | 2,89,213 | 3,13,966 |
| EBIT 1 | 83,636 | 68,851 | 1,00,351 | 1,19,200 | 1,52,901 | 2,02,124 | 2,11,286 | 2,33,525 |
| Net income 1 | 65,500 | 45,918 | 67,234 | 74,900 | 1,05,398 | 1,26,365 | 1,36,563 | 1,52,582 |
| Net Debt 1 | 1,29,729 | 1,63,129 | 3,71,743 | 4,38,000 | 4,28,379 | 3,98,590 | 3,32,662 | 2,48,116 |
| Reference price 2 | 1,843.00 | 2,058.00 | 3,233.00 | 3,400.00 | 6,017.00 | 6,401.00 | 6,401.00 | 6,401.00 |
| Nbr of stocks (in thousands) | 1,60,616 | 1,60,698 | 1,60,747 | 1,59,482 | 1,57,704 | 1,57,747 | - | - |
| Announcement Date | 17/02/22 | 17/02/23 | 16/02/24 | 19/02/25 | 19/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.95x | 1.06x | 5.09x | 3.64% | 643.94Cr | |
| 13.73x | 1.05x | 5.6x | 3.35% | 3.16TCr | |
| 13.26x | 0.93x | 5.26x | 4.24% | 2.37TCr | |
| 14.44x | 1.22x | 5.31x | 4.02% | 798.17Cr | |
| 9.02x | 0.93x | 5.29x | 3.28% | 575.82Cr | |
| 5.6x | 0.48x | 3.01x | 4.97% | 553.42Cr | |
| 8x | - | - | 3.8% | 530.71Cr | |
| 23.53x | 1.49x | 11.49x | 0.2% | 526.81Cr | |
| 15.32x | - | - | 3.15% | 491.39Cr | |
| 25.81x | 3.26x | 15.56x | 0.88% | 429.7Cr | |
| Average | 13.67x | 1.30x | 7.08x | 3.15% | 1.01TCr | |
| Weighted average by Cap. | 13.39x | 1.12x | 6.09x | 3.46% |
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
- 5101 Stock
- Valuation The Yokohama Rubber Company, Limited
Select your edition
All financial news and data tailored to specific country editions
