Valuation Sumitomo Rubber Industries, Ltd. OTC Markets

Stocks

Delayed OTC Markets 09:30:01 2026-09-25 EDT			5-day change	1st Jan Change
14.48 ^USD	+7.58%		+7.58%	+19.67%

08-06	Sumitomo Rubber Industries, Ltd. Revises Consolidated Earnings Guidance for the Full Year Ending December 31, 2026	CI
08-06	Sumitomo Rubber Industries, Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	308,232	302,986	402,944	469,111	634,356	520,304	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-17.98%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	815,283	770,976	739,534
Change	-	14.66%	15.86%	11.74%	22.48%	-4.95%	-5.43%	-4.08%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	9.11x	7.15x	6.26x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.7x	0.66x	0.62x
PEG	-	-0.5x	0x	-0.6x	0x	0.7x	0.3x	0.4x
Capitalization / Revenue	0.33x	0.28x	0.34x	0.39x	0.53x	0.4x	0.38x	0.37x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.63x	0.56x	0.52x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	5.11x	3.99x	3.5x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.04x	6.6x	5.58x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	29.1x	14.5x	11.2x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	3.43%	6.91%	8.92%
Dividend per Share ²	55	35	58	58	77	88.47	108.8	126.2
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	4.47%	5.5%	6.38%
EPS ²	112	35.8	140.9	37.51	191.6	217.4	276.7	316.1
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	40.7%	39.3%	39.9%
Net sales ¹	936,000	1,098,700	1,177,400	1,211,856	1,207,061	1,302,931	1,366,279	1,422,428
EBITDA ¹	116,893	90,336	143,049	94,354	161,253	159,598	193,336	211,284
EBIT ¹	49,200	15,000	64,500	11,186	82,584	90,216	116,887	132,615
Net income ¹	29,500	9,400	37,000	9,865	50,379	55,154	72,703	82,714
Net Debt ¹	163,552	237,956	223,805	231,209	223,409	294,979	250,671	219,229
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	1,979.50	1,979.50	1,979.50
Nbr of stocks (in thousands)	262,996	263,009	263,018	263,028	262,837	262,846	-	-
Announcement Date	2/9/22	2/14/23	2/14/24	2/13/25	2/12/26	-	-	-

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.($)
BRIDGESTONE CORPORATION	13.23x	1.01x	5.38x	3.52%	30.36B
MICHELIN (CGDE)	13.57x	0.98x	5.53x	4.06%	25.25B
PIRELLI & C. S.P.A.	14.35x	1.23x	5.34x	4.01%	8.05B
THE YOKOHAMA RUBBER COMPANY, LIMITED	8.44x	1.14x	5.42x	3.33%	7.16B
SAILUN GROUP CO., LTD.	9.81x	1x	5.72x	3.02%	6.22B
ZHONGCE RUBBER GROUP CO., LTD.	8.69x	-	-	3.5%	5.73B
MRF LIMITED	23.77x	1.56x	11.8x	0.19%	5.45B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.47x	0.48x	2.99x	5.34%	5.27B
VIETNAM RUBBER INDUSTRY GROUP -	18.35x	-	-	3.05%	5.04B
Average	12.85x	1.06x	6.02x	3.34%	10.95B
Weighted average by Cap.	13.01x	1.03x	5.70x	3.54%