Valuation SWCC Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-28 EDT			5-day change	1st Jan Change
13,400.00 ^JPY	-1.03%		+410.67%	+547.97%

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	396,945	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	11.33%	-	-
Enterprise Value (EV) ¹	91,067	93,112	136,995	217,743	385,270	421,692	414,257	403,704
Change	-	2.25%	47.13%	58.94%	76.94%	9.45%	-1.76%	-2.55%
P/E	1.2x	1.2x	2.61x	3.21x	3.78x	3.39x	3.05x	2.71x
PBR	0.19x	0.17x	0.3x	0.44x	0.72x	0.69x	0.61x	0.53x
PEG	-	2.4x	-0.46x	0.1x	0.1x	0.1x	0.3x	0.2x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	1.18x	1.11x	1.05x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.25x	1.16x	1.07x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	9.93x	8.77x	7.7x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	11.9x	10.4x	9.07x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	36.9x	21.7x	16.8x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	2.71%	4.62%	5.95%
Dividend per Share ²	50	60	90	136	223	301.2	337.4	376
Rate of return	13.3%	15.8%	11.6%	11%	9.26%	11.2%	12.6%	14%
EPS ²	313.4	315	297.1	385.7	636.5	791.1	877.7	989.3
Distribution rate	16%	19%	30.3%	35.3%	35%	38.1%	38.4%	38%
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	35,546	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	24,747	17,312	6,759
Reference price ²	375.80	379.00	776.00	1,238.00	2,408.00	2,680.00	2,680.00	2,680.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SWCC CORPORATION	17.12x	1.27x	10.02x	2.22%	2.55B
PRYSMIAN S.P.A.	26.01x	1.71x	13.42x	0.83%	40.77B
JIANGSU ETERN COMPANY LIMITED	40.51x	7.3x	31.17x	-	9.26B
GAON CABLE CO., LTD.	88.18x	2.97x	55.66x	-	6.99B
NEXANS	19.17x	0.99x	8.22x	2.31%	6.76B
LS CORP.	15.48x	0.38x	6.15x	0.79%	6.48B
CENERGY HOLDINGS S.A.	18.78x	2.23x	12.68x	1.58%	5.59B
KEI INDUSTRIES LIMITED	38.18x	2.99x	25.97x	0.12%	4.67B
Average	32.93x	2.48x	20.41x	1.31%	10.38B
Weighted average by Cap.	31.40x	2.37x	18.52x	1.04%