Valuation SWCC Corporation

Stocks

Delayed Japan Exchange Other stock markets 22:23:53 2026-07-28 EDT			5-day change	1st Jan Change
10,360.00 ^JPY	-3.90%		-8.11%	-0.29%

06-28	Japan's Nikkei cuts losses as Tokyo Electron regains ground; chip stocks down	RE
06-22	Mizuho Securities Upgrades SWCC to Buy from Neutral; Price Target is 17,000 Yen	MT

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	319,262	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	-10.46%	-	-
Enterprise Value (EV) ¹	91,067	93,112	136,995	217,743	385,270	347,473	338,905	327,268
Change	-	2.25%	47.13%	58.94%	76.94%	-9.81%	-2.47%	-3.43%
P/E	5.99x	6.02x	13.1x	16x	18.9x	15.6x	13.2x	11.7x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	2.85x	2.51x	2.22x
PEG	-	12.02x	-2.31x	0.5x	0.3x	1.86x	0.7x	0.9x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	0.97x	0.93x	0.89x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.06x	0.99x	0.91x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	9.12x	7.71x	6.71x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	11.1x	9.24x	7.95x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	36.6x	19.3x	14.9x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	2.73%	5.17%	6.73%
Dividend per Share ²	50	60	90	136	223	271	314	352
Rate of return	2.66%	3.17%	2.32%	2.2%	1.85%	2.51%	2.91%	3.27%
EPS ²	313.4	315	297.1	385.7	636.5	689.9	814.3	919.3
Distribution rate	16%	19%	30.3%	35.3%	35%	39.3%	38.6%	38.3%
Net sales ¹	199,194	209,111	213,904	237,862	277,736	329,130	343,579	360,580
EBITDA ¹	13,384	14,215	16,462	24,838	34,334	38,089	43,971	48,762
EBIT ¹	10,039	10,474	12,824	20,935	27,320	31,268	36,690	41,143
Net income ¹	9,353	9,410	8,838	11,400	18,840	20,433	24,115	27,219
Net Debt ¹	34,993	36,487	22,444	34,715	28,720	28,211	19,642	8,006
Reference price ²	1,879.00	1,895.00	3,880.00	6,190.00	12,040.00	10,780.00	10,780.00	10,780.00
Nbr of stocks (in thousands)	29,842	29,881	29,523	29,568	29,614	29,616	-	-
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.($)
SWCC CORPORATION	16.64x	1.12x	9.67x	2.36%	2.08B
PRYSMIAN S.P.A.	25.68x	1.71x	13.14x	0.83%	39.84B
JIANGSU ETERN COMPANY LIMITED	40.33x	5.74x	30.7x	-	7.6B
NEXANS	19.04x	0.97x	8.04x	2.41%	6.48B
LS CORP.	16.55x	0.41x	7.27x	0.83%	5.68B
CENERGY HOLDINGS S.A.	17.16x	2.03x	11.56x	1.71%	5.01B
KEI INDUSTRIES LIMITED	52.18x	3.83x	37.12x	0.12%	4.86B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	17.31x	2.15x	11.55x	1.76%	4.74B
Average	25.61x	2.24x	16.13x	1.43%	9.54B
Weighted average by Cap.	26.25x	2.12x	15.25x	1.1%