Valuation Sumitomo Rubber Industries, Ltd. OTC Markets

Stocks

Market Closed - OTC Markets 10:47:08 2026-05-11 EDT			5-day change	1st Jan Change
13.67 ^USD	-16.45%		-.--%	+12.96%

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	603,758	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-4.82%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	884,496	854,335	823,788
Change	-	14.66%	15.86%	11.74%	22.48%	3.12%	-3.41%	-3.58%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	10.3x	8.29x	7.31x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.82x	0.76x	0.72x
PEG	-	-0.5x	0x	-0.6x	0x	0.6x	0.3x	0.5x
Capitalization / Revenue	0.33x	0.28x	0.34x	0.39x	0.53x	0.47x	0.44x	0.42x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.68x	0.62x	0.58x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	6.02x	4.43x	3.91x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.58x	7.26x	6.21x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	30.8x	17.7x	13.7x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	3.25%	5.66%	7.32%
Dividend per Share ²	55	35	58	58	77	89.63	109.6	126.6
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	3.9%	4.77%	5.51%
EPS ²	112	35.8	140.9	37.51	191.6	222.9	277.1	314.2
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	40.2%	39.6%	40.3%
Net sales ¹	936,000	1,098,700	1,177,400	1,211,856	1,207,061	1,294,837	1,370,860	1,426,470
EBITDA ¹	116,893	90,336	143,049	94,354	161,253	146,879	192,990	210,882
EBIT ¹	49,200	15,000	64,500	11,186	82,584	92,356	117,662	132,756
Net income ¹	29,500	9,400	37,000	9,865	50,379	56,596	72,797	82,237
Net Debt ¹	163,552	237,956	223,805	231,209	223,409	280,738	250,577	220,030
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	2,297.00	2,297.00	2,297.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BRIDGESTONE CORPORATION	14.46x	1.09x	5.77x	3.2%	32.23B
MICHELIN (CGDE)	14.05x	1.02x	5.72x	3.91%	27.38B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.3x	1.18x	5.72x	3.16%	7.44B
SAILUN GROUP CO., LTD.	10.33x	1.04x	6.09x	2.75%	6.48B
ZHONGCE RUBBER GROUP CO., LTD.	9.74x	-	-	3.13%	6.41B
VIETNAM RUBBER INDUSTRY GROUP -	17.99x	-	-	3.12%	4.92B
SUMITOMO RUBBER INDUSTRIES, LTD.	10.34x	0.68x	6.02x	3.9%	3.8B
TOYO TIRE CORPORATION	8.33x	0.87x	4.11x	3.69%	3.69B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	133.23x	-	-	-	2.6B
Average	25.31x	0.98x	5.57x	3.36%	10.55B
Weighted average by Cap.	16.37x	1.04x	5.71x	3.41%