Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-10 EDT			5-day change	1st Jan Change
2,004.00 ^JPY	-1.16%		-7.56%	-16.97%

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	532,921	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-15.99%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	827,975	782,609	751,317
Change	-	14.66%	15.86%	11.74%	22.48%	-3.47%	-5.48%	-4%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	9.28x	7.32x	6.41x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.71x	0.67x	0.63x
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	0.41x	0.39x	0.37x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.63x	0.57x	0.53x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	5.15x	4.04x	3.55x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.08x	6.68x	5.66x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	29.9x	14.3x	11.4x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	3.35%	7%	8.76%
Dividend per Share ²	55	35	58	58	77	88.47	109.1	126.7
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	4.36%	5.38%	6.25%
EPS ²	112	35.8	140.9	37.51	191.6	218.6	277	316.1
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	40.5%	39.4%	40.1%
Net sales ¹	936,000	1,098,700	1,177,400	1,211,856	1,207,061	1,304,078	1,365,964	1,421,892
EBITDA ¹	116,893	90,336	143,049	94,354	161,253	160,767	193,618	211,484
EBIT ¹	49,200	15,000	64,500	11,186	82,584	91,173	117,146	132,781
Net income ¹	29,500	9,400	37,000	9,865	50,379	55,468	72,765	82,714
Net Debt ¹	163,552	237,956	223,805	231,209	223,409	295,054	249,688	218,396
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	2,027.50	2,027.50	2,027.50
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.($)
SUMITOMO RUBBER INDUSTRIES, LTD.	9.28x	0.63x	5.15x	4.36%	3.47B
BRIDGESTONE CORPORATION	12.97x	0.99x	5.23x	3.54%	30.46B
MICHELIN (CGDE)	13.71x	1x	5.59x	4%	26.59B
THE YOKOHAMA RUBBER COMPANY, LIMITED	8.07x	1.11x	5.26x	3.49%	7.02B
SAILUN GROUP CO., LTD.	10.83x	1.1x	6.28x	2.74%	6.87B
ZHONGCE RUBBER GROUP CO., LTD.	9.51x	-	-	3.2%	6.27B
VIETNAM RUBBER INDUSTRY GROUP -	17.85x	-	-	3.14%	4.92B
TOYO TIRE CORPORATION	7.57x	0.81x	3.92x	3.89%	3.59B
NOKIAN RENKAAT OYJ	35.54x	1.91x	10.73x	1.88%	2.56B
KUMHO PETRO CHEMICAL CO.,LTD	5.71x	0.34x	3.09x	3.3%	2.29B
Average	13.10x	0.98x	5.66x	3.35%	9.4B
Weighted average by Cap.	12.77x	1.00x	5.49x	3.56%