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% |
| 07-02 | Sumitomo Rubber Industries to Merge with Wholly Owned Unit | MT |
| 05-15 | Sumitomo Rubber Industries, Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
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 | 580,341 | - | - |
| Change | - | -1.7% | 32.99% | 16.42% | 35.23% | -8.51% | - | - |
| Enterprise Value (EV) 1 | 471,784 | 540,942 | 626,749 | 700,320 | 857,765 | 859,105 | 834,819 | 804,344 |
| Change | - | 14.66% | 15.86% | 11.74% | 22.48% | 0.16% | -2.83% | -3.65% |
| P/E | 10.5x | 32.2x | 10.9x | 47.5x | 12.6x | 10x | 8.12x | 7.14x |
| PBR | 0.61x | 0.55x | 0.65x | 0.71x | 0.89x | 0.78x | 0.73x | 0.69x |
| 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 | 0.44x | 0.43x | 0.41x |
| EV / Revenue | 0.5x | 0.49x | 0.53x | 0.58x | 0.71x | 0.65x | 0.61x | 0.57x |
| EV / EBITDA | 4.04x | 5.99x | 4.38x | 7.42x | 5.32x | 5.12x | 4.35x | 3.82x |
| EV / EBIT | 9.59x | 36.1x | 9.72x | 62.6x | 10.4x | 8.99x | 7.21x | 6.13x |
| EV / FCF | 52x | -10.6x | 6.31x | 26.7x | -23.7x | 38x | 16.4x | 13.3x |
| FCF Yield | 1.92% | -9.4% | 15.9% | 3.75% | -4.21% | 2.63% | 6.09% | 7.53% |
| Dividend per Share 2 | 55 | 35 | 58 | 58 | 77 | 88.86 | 107.6 | 124.7 |
| Rate of return | 4.69% | 3.04% | 3.79% | 3.25% | 3.19% | 4.02% | 4.87% | 5.65% |
| EPS 2 | 112 | 35.8 | 140.9 | 37.51 | 191.6 | 219.8 | 271.9 | 309.2 |
| Distribution rate | 49.1% | 97.8% | 41.2% | 155% | 40.2% | 40.4% | 39.6% | 40.3% |
| Net sales 1 | 936,000 | 1,098,700 | 1,177,400 | 1,211,856 | 1,207,061 | 1,312,435 | 1,364,906 | 1,419,256 |
| 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 | 95,595 | 115,799 | 131,271 |
| Net income 1 | 29,500 | 9,400 | 37,000 | 9,865 | 50,379 | 57,788 | 71,445 | 80,915 |
| 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 | 2,208.00 | 2,208.00 | 2,208.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 13.62x | 1.01x | 5.42x | 3.5% | 28.97B | |
| 13.84x | 1.04x | 5.74x | 3.83% | 27.3B | |
| 10.2x | 1.28x | 6.24x | 2.82% | 7.59B | |
| 9.55x | - | - | 3.19% | 6.24B | |
| 9.98x | 1.02x | 5.92x | 2.83% | 6.24B | |
| 15.99x | - | - | 3.66% | 4.16B | |
| 9.26x | 0.93x | 4.26x | 3.44% | 3.9B | |
| 35.37x | 1.88x | 10.66x | 1.89% | 2.46B | |
| -18.12x | 0.41x | 4.88x | -.--% | 2.09B | |
| Average | 11.08x | 1.08x | 6.16x | 2.8% | 9.88B | |
| Weighted average by Cap. | 12.63x | 1.05x | 5.74x | 3.35% |
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
