Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-19 EDT			5-day change	1st Jan Change
2,243.50 ^JPY	-2.92%		-7.35%	-7.04%

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	589,696	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-7.04%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	870,427	840,273	809,751
Change	-	14.66%	15.86%	11.74%	22.48%	1.48%	-3.46%	-3.63%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	10.4x	8.43x	7.43x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.82x	0.77x	0.72x
PEG	-	-0.5x	0x	-0.6x	0x	0.7x	0.4x	0.6x
Capitalization / Revenue	0.33x	0.28x	0.34x	0.39x	0.53x	0.46x	0.43x	0.41x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.67x	0.61x	0.57x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	5.96x	4.35x	3.84x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.44x	7.21x	6.14x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	30.3x	13.7x	11.2x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	3.3%	7.31%	8.97%
Dividend per Share ²	55	35	58	58	77	89.63	108.6	125.7
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	3.88%	4.7%	5.44%
EPS ²	112	35.8	140.9	37.51	191.6	222.1	274.2	311.2
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	40.4%	39.6%	40.4%
Net sales ¹	936,000	1,098,700	1,177,400	1,211,856	1,207,061	1,294,683	1,369,802	1,424,613
EBITDA ¹	116,893	90,336	143,049	94,354	161,253	146,100	193,011	210,898
EBIT ¹	49,200	15,000	64,500	11,186	82,584	92,242	116,620	131,815
Net income ¹	29,500	9,400	37,000	9,865	50,379	56,370	72,076	81,457
Net Debt ¹	163,552	237,956	223,805	231,209	223,409	280,731	250,577	220,055
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	2,311.00	2,311.00	2,311.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUMITOMO RUBBER INDUSTRIES, LTD.	10.29x	0.68x	5.24x	4.24%	3.81B
BRIDGESTONE CORPORATION	14.39x	1.09x	5.74x	3.22%	31.77B
MICHELIN (CGDE)	13.79x	1.01x	5.62x	3.97%	26.69B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.62x	1.26x	6.1x	3.12%	7.56B
SAILUN GROUP CO., LTD.	10.38x	1.05x	6.12x	2.74%	6.5B
ZHONGCE RUBBER GROUP CO., LTD.	9.86x	-	-	3.09%	6.47B
VIETNAM RUBBER INDUSTRY GROUP -	17.93x	-	-	3.12%	4.89B
TOYO TIRE CORPORATION	8.44x	0.86x	4.06x	3.72%	3.65B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	130.03x	-	-	-	2.53B
NOKIAN RENKAAT OYJ	33.76x	1.81x	10.29x	2.02%	2.37B
Average	25.85x	1.11x	6.17x	3.25%	9.62B
Weighted average by Cap.	16.58x	1.07x	5.80x	3.41%