Valuation The Yokohama Rubber Company, Limited

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-07-02 EDT			5-day change	1st Jan Change
7,570.00 ^JPY	+2.53%		-0.09%	+25.81%

05-15	The Yokohama Rubber Company, Limited Revises Consolidated Earnings Guidance for the First Half Ending June 30, 2026 and Fiscal Year Ending December 31, 2026	CI
04-22	Japan's Nikkei rises to record closing high on tech boost	RE

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	1,164,319	-	-
Change	-	11.72%	57.14%	4.34%	75%	22.7%	-	-
Enterprise Value (EV) ¹	425,744	493,846	891,439	980,238	1,377,283	1,618,263	1,511,616	1,434,915
Change	-	16%	80.51%	9.96%	40.5%	17.5%	-6.59%	-5.07%
P/E	4.51x	7.19x	7.71x	7.27x	9x	9.64x	8.9x	7.85x
PBR	0.56x	0.54x	0.7x	0.61x	0.92x	1.04x	0.95x	0.85x
PEG	-	-0.2x	0.2x	0.6x	0.2x	0.7x	1.08x	0.6x
Capitalization / Revenue	0.44x	0.38x	0.53x	0.5x	0.77x	0.88x	0.84x	0.81x
EV / Revenue	0.63x	0.57x	0.9x	0.9x	1.12x	1.22x	1.09x	0.99x
EV / EBITDA	3.3x	4.16x	5.58x	5.29x	6.08x	5.98x	5.36x	4.7x
EV / EBIT	5.09x	7.17x	8.88x	8.22x	9.01x	8.27x	7.49x	6.45x
EV / FCF	6.67x	-69.3x	-4.84x	10.5x	-	22.2x	14.3x	11.3x
FCF Yield	15%	-1.44%	-20.7%	9.5%	-	4.5%	6.98%	8.88%
Dividend per Share ²	65	66	84	50	134	218	249.8	299.6
Rate of return	3.53%	3.21%	2.6%	1.47%	2.23%	2.95%	3.38%	4.06%
EPS ²	408.5	286.4	419.3	467.8	668.6	765.9	829.3	940.1
Distribution rate	15.9%	23%	20%	10.7%	20%	28.5%	30.1%	31.9%
Net sales ¹	670,809	860,477	985,333	1,094,700	1,234,959	1,324,551	1,384,524	1,442,194
EBITDA ¹	129,196	118,765	159,845	185,314	226,523	270,732	281,913	305,201
EBIT ¹	83,636	68,851	100,351	119,200	152,901	195,704	201,764	222,580
Net income ¹	65,500	45,918	67,234	74,900	105,398	120,247	129,028	143,941
Net Debt ¹	129,729	163,129	371,743	438,000	428,379	453,944	347,297	270,595
Reference price ²	1,843.00	2,058.00	3,233.00	3,400.00	6,017.00	7,383.00	7,383.00	7,383.00
Nbr of stocks (in thousands)	160,616	160,698	160,747	159,482	157,704	157,703	-	-
Announcement Date	2/17/22	2/17/23	2/16/24	2/19/25	2/19/26	-	-	-

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.($)
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.64x	1.22x	5.98x	2.95%	7.17B
MICHELIN (CGDE)	13.23x	1.01x	5.61x	4.03%	26.43B
BRIDGESTONE CORPORATION	12.14x	0.93x	4.95x	3.91%	26.27B
ZHONGCE RUBBER GROUP CO., LTD.	8.84x	-	-	3.44%	5.76B
SAILUN GROUP CO., LTD.	8.51x	0.88x	5.1x	3.32%	5.3B
VIETNAM RUBBER INDUSTRY GROUP -	14.05x	-	-	4.83%	5.05B
TOYO TIRE CORPORATION	8.45x	0.84x	3.85x	3.78%	3.56B
SUMITOMO RUBBER INDUSTRIES, LTD.	9.68x	0.63x	4.98x	4.22%	3.42B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	173.76x	-	-	-	3.36B
THE GOODYEAR TIRE & RUBBER COMPANY	-16.07x	0.4x	4.76x	-.--%	1.85B
Average	24.22x	0.84x	5.03x	3.39%	8.82B
Weighted average by Cap.	17.26x	0.95x	5.24x	3.77%