Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-16 EDT			5-day change	1st Jan Change
2,268.50 ^JPY	-0.40%		+14.60%	-6.01%

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

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	596,243	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-6.01%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	887,176	849,918	820,068
Change	-	14.66%	15.86%	11.74%	22.48%	3.43%	-4.2%	-3.51%
P/E Ratio	10.5x	32.2x	10.9x	47.5x	12.6x	10.3x	8.3x	7.36x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.8x	0.75x	0.71x
PEG	-	-0.5x	0x	-0.6x	0x	0.7x	0.3x	0.6x
Capitalization / Revenue	0.33x	0.28x	0.34x	0.39x	0.53x	0.45x	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	5.3x	4.44x	3.92x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.38x	7.35x	6.3x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	39.2x	14.2x	13.5x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	2.55%	7.04%	7.38%
Dividend per Share ²	55	35	58	58	77	89.16	107.8	124
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	3.93%	4.75%	5.46%
EPS ²	112	35.8	140.9	37.51	191.6	219.5	273.3	308.3
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	40.6%	39.4%	40.2%
Net sales ¹	936,000	1,098,700	1,177,400	1,211,856	1,207,061	1,311,742	1,363,533	1,416,923
EBITDA ¹	116,893	90,336	143,049	94,354	161,253	167,342	191,453	209,157
EBIT ¹	49,200	15,000	64,500	11,186	82,584	94,595	115,557	130,087
Net income ¹	29,500	9,400	37,000	9,865	50,379	57,704	71,801	80,681
Net Debt ¹	163,552	237,956	223,805	231,209	223,409	290,933	253,675	223,825
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	2,268.50	2,268.50	2,268.50
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

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.	10.38x	0.68x	5.32x	3.92%	3.74B
BRIDGESTONE CORPORATION	12.72x	0.96x	5.15x	3.77%	27.51B
MICHELIN (CGDE)	12.93x	0.99x	5.55x	4.08%	26.59B
THE YOKOHAMA RUBBER COMPANY, LIMITED	10.45x	1.29x	6.41x	2.74%	7.63B
ZHONGCE RUBBER GROUP CO., LTD.	9.64x	-	-	3.16%	6.3B
SAILUN GROUP CO., LTD.	9.49x	0.98x	5.56x	2.93%	6.04B
VIETNAM RUBBER INDUSTRY GROUP -	18.37x	-	-	2.27%	5.38B
TOYO TIRE CORPORATION	8.82x	0.88x	4.02x	3.59%	3.77B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	156.06x	-	-	-	3.03B
KUMHO PETRO CHEMICAL CO.,LTD	9.25x	0.39x	4.26x	1.88%	2.04B
Average	25.81x	0.88x	5.18x	3.15%	9.2B
Weighted average by Cap.	16.88x	0.97x	5.37x	3.54%