Valuation SWCC Corporation

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-07-03 EDT			5-day change	1st Jan Change
12,560.00 ^JPY	-0.24%		-6.82%	+21.47%

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	371,979	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	4.33%	-	-
Enterprise Value (EV) ¹	91,067	93,112	136,995	217,743	385,270	398,807	389,787	378,098
Change	-	2.25%	47.13%	58.94%	76.94%	3.51%	-2.26%	-3%
P/E	5.99x	6.02x	13.1x	16x	18.9x	18.1x	15.2x	13.5x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	3.33x	2.93x	2.59x
PEG	-	12.02x	-2.31x	0.5x	0.3x	1.95x	0.8x	1x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	1.13x	1.08x	1.03x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.21x	1.13x	1.05x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	10.4x	8.78x	7.68x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	12.7x	10.5x	9.09x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	42x	22.3x	17.2x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	2.38%	4.49%	5.83%
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%	2.16%	2.5%	2.8%
EPS ²	313.4	315	297.1	385.7	636.5	695.6	823.9	930.1
Distribution rate	16%	19%	30.3%	35.3%	35%	39%	38.1%	37.8%
Net sales ¹	199,194	209,111	213,904	237,862	277,736	330,070	344,587	361,654
EBITDA ¹	13,384	14,215	16,462	24,838	34,334	38,327	44,375	49,223
EBIT ¹	10,039	10,474	12,824	20,935	27,320	31,506	37,094	41,604
Net income ¹	9,353	9,410	8,838	11,400	18,840	20,600	24,398	27,541
Net Debt ¹	34,993	36,487	22,444	34,715	28,720	26,827	17,808	6,118
Reference price ²	1,879.00	1,895.00	3,880.00	6,190.00	12,040.00	12,560.00	12,560.00	12,560.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SWCC CORPORATION	18.06x	1.21x	10.41x	2.16%	2.31B
PRYSMIAN S.P.A.	31.16x	2.04x	15.69x	0.69%	48B
JIANGSU ETERN COMPANY LIMITED	62.47x	8.74x	46.78x	-	11.75B
NEXANS	20.18x	0.97x	8.75x	2.21%	7.1B
LS CORP.	20.3x	0.46x	8.14x	0.68%	6.68B
CENERGY HOLDINGS S.A.	19.33x	2.24x	12.82x	1.52%	5.59B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	19.59x	2.45x	13.12x	1.58%	5.3B
KEI INDUSTRIES LIMITED	56.41x	4.15x	40.23x	0.11%	5.29B
Average	30.94x	2.78x	19.49x	1.28%	11.5B
Weighted average by Cap.	33.26x	2.83x	19.53x	0.94%