|
Market Closed -
Japan Exchange
02:30:00 2026-09-30 EDT
|
5-day change | 1st Jan Change | ||
| 7,135.00 JPY | +4.93% |
|
+4.54% | +18.58% |
| 08-11 | Japan's Nikkei struggles for direction as investors await US CPI data | RE |
| 08-10 | Yokohama Rubber Profit Rises 104% in H1 | MT |
Company Valuation: The Yokohama Rubber Company, Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 296,015 | 330,717 | 519,696 | 542,238 | 948,904 | 1,072,682 | - | - |
| Change | - | 11.72% | 57.14% | 4.34% | 75% | 13.04% | - | - |
| Enterprise Value (EV) 1 | 425,744 | 493,846 | 891,439 | 980,238 | 1,377,283 | 1,471,272 | 1,405,344 | 1,320,798 |
| Change | - | 16% | 80.51% | 9.96% | 40.5% | 6.82% | -4.48% | -6.02% |
| P/E | 4.51x | 7.19x | 7.71x | 7.27x | 9x | 8.02x | 7.75x | 6.84x |
| PBR | 0.56x | 0.54x | 0.7x | 0.61x | 0.92x | 0.94x | 0.86x | 0.78x |
| PEG | - | -0.2x | 0.2x | 0.6x | 0.2x | 0.3x | 2.21x | 0.5x |
| Capitalization / Revenue | 0.44x | 0.38x | 0.53x | 0.5x | 0.77x | 0.8x | 0.77x | 0.74x |
| EV / Revenue | 0.63x | 0.57x | 0.9x | 0.9x | 1.12x | 1.1x | 1.01x | 0.91x |
| EV / EBITDA | 3.3x | 4.16x | 5.58x | 5.29x | 6.08x | 5.22x | 4.87x | 4.23x |
| EV / EBIT | 5.09x | 7.17x | 8.88x | 8.22x | 9.01x | 7.09x | 6.66x | 5.67x |
| EV / FCF | 6.67x | -69.3x | -4.84x | 10.5x | - | 20.8x | 12.8x | 9.86x |
| FCF Yield | 15% | -1.44% | -20.7% | 9.5% | - | 4.8% | 7.83% | 10.1% |
| Dividend per Share 2 | 65 | 66 | 84 | 50 | 134 | 238.2 | 279.9 | 343.4 |
| Rate of return | 3.53% | 3.21% | 2.6% | 1.47% | 2.23% | 3.5% | 4.12% | 5.05% |
| EPS 2 | 408.5 | 286.4 | 419.3 | 467.8 | 668.6 | 847.4 | 877.2 | 994.8 |
| Distribution rate | 15.9% | 23% | 20% | 10.7% | 20% | 28.1% | 31.9% | 34.5% |
| Net sales 1 | 670,809 | 860,477 | 985,333 | 1,094,700 | 1,234,959 | 1,339,196 | 1,390,535 | 1,448,580 |
| EBITDA 1 | 129,196 | 118,765 | 159,845 | 185,314 | 226,523 | 281,639 | 288,311 | 312,192 |
| EBIT 1 | 83,636 | 68,851 | 100,351 | 119,200 | 152,901 | 207,604 | 211,156 | 232,870 |
| Net income 1 | 65,500 | 45,918 | 67,234 | 74,900 | 105,398 | 132,941 | 136,499 | 152,202 |
| Net Debt 1 | 129,729 | 163,129 | 371,743 | 438,000 | 428,379 | 398,590 | 332,662 | 248,116 |
| Reference price 2 | 1,843.00 | 2,058.00 | 3,233.00 | 3,400.00 | 6,017.00 | 6,800.00 | 6,800.00 | 6,800.00 |
| Nbr of stocks (in thousands) | 160,616 | 160,698 | 160,747 | 159,482 | 157,704 | 157,747 | - | - |
| Announcement Date | 2/17/22 | 2/17/23 | 2/16/24 | 2/19/25 | 2/19/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.02x | 1.1x | 5.22x | 3.5% | 6.8B | |
| 13.06x | 1x | 5.31x | 3.55% | 30.07B | |
| 13.77x | 1x | 5.62x | 3.99% | 26.04B | |
| 14.33x | 1.23x | 5.34x | 4.01% | 8.11B | |
| 9.79x | 1x | 5.71x | 3.03% | 6.21B | |
| 8.66x | - | - | 3.51% | 5.71B | |
| 23.64x | 1.55x | 11.74x | 0.19% | 5.44B | |
| 5.56x | 0.48x | 3.02x | 5.26% | 5.38B | |
| 18.66x | - | - | 3% | 5.13B | |
| 25.99x | 3.27x | 15.53x | 0.87% | 4.28B | |
| Average | 14.15x | 1.33x | 7.19x | 3.09% | 10.32B | |
| Weighted average by Cap. | 13.55x | 1.13x | 6.14x | 3.43% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5101 Stock
- Valuation The Yokohama Rubber Company, Limited
Select your edition
All financial news and data tailored to specific country editions
