Valuation SWCC Corporation OTC Markets

Stocks

Market Closed - OTC Markets 10:36:23 2026-10-01 EDT			5-day change	1st Jan Change
3.650 ^USD	0.00%		0.00%	-

08-07	Swcc Corporation Revises Second Quarter-End and Year-End Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-07	SWCC Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	56,074	56,625	114,551	183,028	356,550	350,733	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	-1.63%	-	-
Enterprise Value (EV) ¹	91,067	93,112	136,995	217,743	385,270	372,872	367,902	361,193
Change	-	2.25%	47.13%	58.94%	76.94%	-3.22%	-1.33%	-1.82%
P/E	5.99x	6.02x	13.1x	16x	18.9x	15x	13.5x	12x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	3.07x	2.68x	2.35x
PEG	-	12.02x	-2.31x	0.5x	0.3x	0.6x	1.2x	0.9x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	1.04x	0.98x	0.93x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.11x	1.03x	0.95x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	8.78x	7.78x	6.89x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	10.5x	9.23x	8.11x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	32.7x	19.2x	15x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	3.06%	5.2%	6.65%
Dividend per Share ²	10	12	18	27.2	44.6	63.8	70.85	79.5
Rate of return	2.66%	3.17%	2.32%	2.2%	1.85%	2.69%	2.99%	3.36%
EPS ²	62.69	63	59.42	77.14	127.3	158.3	175.5	197.8
Distribution rate	16%	19%	30.3%	35.3%	35%	40.3%	40.4%	40.2%
Net sales ¹	199,194	209,111	213,904	237,862	277,736	336,085	356,222	378,297
EBITDA ¹	13,384	14,215	16,462	24,838	34,334	42,480	47,262	52,433
EBIT ¹	10,039	10,474	12,824	20,935	27,320	35,548	39,840	44,534
Net income ¹	9,353	9,410	8,838	11,400	18,840	23,434	25,998	29,303
Net Debt ¹	34,993	36,487	22,444	34,715	28,720	22,139	17,168	10,460
Reference price ²	375.80	379.00	776.00	1,238.00	2,408.00	2,368.00	2,368.00	2,368.00
Nbr of stocks (in thousands)	149,212	149,407	147,617	147,842	148,069	148,114	-	-
Announcement Date	5/12/22	5/12/23	5/13/24	5/13/25	5/14/26	-	-	-

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.($)
SIEMENS AG	23.96x	2.86x	15.7x	2.15%	225B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.86x	1.52x	7x	3.92%	181B
SCHNEIDER ELECTRIC SE	25.36x	3.32x	15.22x	1.91%	155B
EATON CORPORATION PLC	33.94x	5.05x	21.23x	1.16%	148B
DELTA ELECTRONICS, INC.	39.47x	5.25x	23.55x	1.26%	128B
TRANE TECHNOLOGIES PLC	30.45x	4.38x	21.48x	0.89%	102B
DELTA ELECTRONICS (THAILAND)	88.01x	10.89x	62.26x	0.36%	90.91B
JOHNSON CONTROLS INTERNATIONAL PLC	30.91x	3.85x	20.69x	1.1%	89.61B
EMERSON ELECTRIC CO.	32.87x	5.29x	18.41x	1.38%	89.5B
Average	35.31x	4.71x	22.84x	1.57%	134.23B
Weighted average by Cap.	31.88x	4.22x	20.40x	1.79%