Valuation Sumitomo Rubber Industries, Ltd. OTC Markets
Stocks
SMTUF
JP3404200002
Tires & Rubber Products
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.67 USD | -16.45% |
|
-.--% | +12.96% |
| 05-15 | Sumitomo Rubber Industries, Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 02-12 | Sumitomo Rubber Profit Jumps More Than Fivefold in 2025 | MT |
Company Valuation: Sumitomo Rubber Industries, Ltd.
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 | 547,487 | - | - |
| Change | - | -1.7% | 32.99% | 16.42% | 35.23% | -13.69% | - | - |
| Enterprise Value (EV) 1 | 471,784 | 540,942 | 626,749 | 700,320 | 857,765 | 826,251 | 801,965 | 771,489 |
| Change | - | 14.66% | 15.86% | 11.74% | 22.48% | -3.67% | -2.94% | -3.8% |
| P/E | 10.5x | 32.2x | 10.9x | 47.5x | 12.6x | 9.54x | 7.64x | 6.76x |
| PBR | 0.61x | 0.55x | 0.65x | 0.71x | 0.89x | 0.73x | 0.69x | 0.65x |
| PEG | - | -0.5x | 0x | -0.6x | 0x | 0.7x | 0.3x | 0.5x |
| Capitalization / Revenue | 0.33x | 0.28x | 0.34x | 0.39x | 0.53x | 0.42x | 0.4x | 0.39x |
| EV / Revenue | 0.5x | 0.49x | 0.53x | 0.58x | 0.71x | 0.63x | 0.59x | 0.54x |
| EV / EBITDA | 4.04x | 5.99x | 4.38x | 7.42x | 5.32x | 4.93x | 4.17x | 3.67x |
| EV / EBIT | 9.59x | 36.1x | 9.72x | 62.6x | 10.4x | 8.71x | 6.91x | 5.89x |
| EV / FCF | 52x | -10.6x | 6.31x | 26.7x | -23.7x | 36.6x | 13.4x | 12.7x |
| FCF Yield | 1.92% | -9.4% | 15.9% | 3.75% | -4.21% | 2.74% | 7.46% | 7.85% |
| Dividend per Share 2 | 55 | 35 | 58 | 58 | 77 | 89.16 | 107.8 | 124.3 |
| Rate of return | 4.69% | 3.04% | 3.79% | 3.25% | 3.19% | 4.28% | 5.18% | 5.97% |
| EPS 2 | 112 | 35.8 | 140.9 | 37.51 | 191.6 | 218.4 | 272.5 | 308.2 |
| Distribution rate | 49.1% | 97.8% | 41.2% | 155% | 40.2% | 40.8% | 39.6% | 40.3% |
| Net sales 1 | 936,000 | 1,098,700 | 1,177,400 | 1,211,856 | 1,207,061 | 1,314,251 | 1,364,452 | 1,418,138 |
| EBITDA 1 | 116,893 | 90,336 | 143,049 | 94,354 | 161,253 | 167,642 | 192,103 | 210,379 |
| EBIT 1 | 49,200 | 15,000 | 64,500 | 11,186 | 82,584 | 94,845 | 116,015 | 130,921 |
| Net income 1 | 29,500 | 9,400 | 37,000 | 9,865 | 50,379 | 57,403 | 71,583 | 80,642 |
| Net Debt 1 | 163,552 | 237,956 | 223,805 | 231,209 | 223,409 | 278,764 | 254,478 | 224,002 |
| Reference price 2 | 1,172.00 | 1,152.00 | 1,532.00 | 1,783.50 | 2,413.50 | 2,083.00 | 2,083.00 | 2,083.00 |
| Nbr of stocks (in thousands) | 262,996 | 263,009 | 263,018 | 263,028 | 262,837 | 262,836 | - | - |
| Announcement Date | 2/9/22 | 2/14/23 | 2/14/24 | 2/13/25 | 2/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.13x | 1x | 5.57x | 4.05% | 26.31B | |
| 12.17x | 0.93x | 4.96x | 3.9% | 26.31B | |
| 9.46x | 1.21x | 5.9x | 3.01% | 7.03B | |
| 8.86x | - | - | 3.44% | 5.77B | |
| 8.58x | 0.88x | 5.14x | 3.3% | 5.35B | |
| 13.9x | - | - | 4.88% | 4.98B | |
| 8.4x | 0.83x | 3.82x | 3.8% | 3.53B | |
| 169.54x | - | - | - | 3.28B | |
| -16.42x | 0.41x | 4.79x | -.--% | 1.89B | |
| Average | 25.29x | 0.88x | 5.03x | 3.3% | 9.38B | |
| Weighted average by Cap. | 17.20x | 0.96x | 5.24x | 3.76% |
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
- 5110 Stock
- SMTUF Stock
- Valuation Sumitomo Rubber Industries, Ltd.
Select your edition
All financial news and data tailored to specific country editions
