Valuation Sumida Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-10 EDT			5-day change	1st Jan Change
1,367.00 ^JPY	+1.26%		-5.72%	+19.49%

04-30	Sumida Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-27	Sumida Plans Share-Based Stock Options For Executives, Employees	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,455	37,364	37,621	29,314	37,821	45,246	-	-
Change	-	8.44%	0.69%	-22.08%	29.02%	19.63%	-	-
Enterprise Value (EV)	84,981	92,966	91,712	83,003	95,715	45,246	45,246	45,246
Change	-	9.4%	-1.35%	-9.5%	15.32%	-52.73%	0%	0%
P/E	13.1x	7.33x	6.89x	49.4x	10.5x	12.4x	-	9.33x
PBR	0.9x	0.8x	0.68x	0.5x	0.61x	0.71x	0.68x	0.65x
PEG	-	0.1x	-0.6x	-0.6x	0x	16.35x	-	-
Capitalization / Revenue	0.33x	0.27x	0.25x	0.2x	0.26x	0.28x	0.27x	0.25x
EV / Revenue	0x	0x	0x	0x	0x	0.28x	0.27x	0.25x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.03x	5.32x	5.03x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	28	47	51	53	53	53	53	53
Rate of return	2.21%	3.42%	4.42%	5.98%	4.63%	3.88%	3.88%	3.88%
EPS ²	96.68	187.5	167.5	17.96	109.5	110.3	-	146.5
Distribution rate	29%	25.1%	30.5%	295%	48.4%	48.1%	-	36.2%
Net sales ¹	104,920	138,600	147,672	143,978	147,194	160,000	170,000	178,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	5,326	8,189	8,564	4,513	7,439	7,500	8,500	9,000
Net income ¹	2,629	5,099	5,064	590	3,618	3,650	4,500	4,850
Net Debt	50,526	55,602	54,091	53,689	57,894	-	-	-
Reference price ²	1,267.00	1,374.00	1,153.00	887.00	1,144.00	1,367.00	1,367.00	1,367.00
Nbr of stocks (in thousands)	27,194	27,194	32,628	33,048	33,061	33,099	-	-
Announcement Date	2/4/22	2/7/23	2/7/24	2/7/25	2/6/26	-	-	-

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.($)
SUMIDA CORPORATION	12.39x	-	-	3.88%	280M
AMPHENOL CORPORATION	34.65x	6.18x	19.25x	0.64%	196B
MURATA MANUFACTURING CO., LTD.	53.92x	8.58x	28.08x	0.7%	111B
EOPTOLINK TECHNOLOGY INC., LTD.	32.47x	12.9x	27.16x	0.36%	108B
HON HAI PRECISION INDUSTRY CO., LTD.	13.63x	0.29x	6.67x	3.74%	104B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	87.02x	8.46x	41.11x	0.19%	77.76B
LUXSHARE PRECISION INDUSTRY CO., LTD.	21.77x	1.25x	13.94x	0.52%	70.37B
COHERENT CORP.	80.02x	9.46x	40.15x	0.01%	63.48B
TE CONNECTIVITY PLC	18.69x	3.19x	12.05x	1.49%	58.48B
YAGEO CORPORATION	48.38x	10.65x	32.57x	0.8%	57.67B
Average	40.29x	6.77x	24.55x	1.23%	84.62B
Weighted average by Cap.	41.29x	6.77x	23.42x	0.97%