Valuation The Yokohama Rubber Company, Limited

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-14 EDT			5-day change	1st Jan Change
7,632.00 ^JPY	+2.54%		-3.32%	+26.84%

07-08	Japan's Nikkei rebounds as AI shares gain, oil tempers broader mood	RE
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

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	1,173,782	-	-
Change	-	11.72%	57.14%	4.34%	75%	23.7%	-	-
Enterprise Value (EV) ¹	425,744	493,846	891,439	980,238	1,377,283	1,627,725	1,521,079	1,444,377
Change	-	16%	80.51%	9.96%	40.5%	18.18%	-6.55%	-5.04%
P/E	4.51x	7.19x	7.71x	7.27x	9x	9.72x	8.98x	7.92x
PBR	0.56x	0.54x	0.7x	0.61x	0.92x	1.05x	0.95x	0.86x
PEG	-	-0.2x	0.2x	0.6x	0.2x	0.7x	1.09x	0.6x
Capitalization / Revenue	0.44x	0.38x	0.53x	0.5x	0.77x	0.89x	0.85x	0.81x
EV / Revenue	0.63x	0.57x	0.9x	0.9x	1.12x	1.23x	1.1x	1x
EV / EBITDA	3.3x	4.16x	5.58x	5.29x	6.08x	6.01x	5.4x	4.73x
EV / EBIT	5.09x	7.17x	8.88x	8.22x	9.01x	8.32x	7.54x	6.49x
EV / FCF	6.67x	-69.3x	-4.84x	10.5x	-	22.4x	14.4x	11.3x
FCF Yield	15%	-1.44%	-20.7%	9.5%	-	4.47%	6.93%	8.83%
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%	2.93%	3.36%	4.03%
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	7,443.00	7,443.00	7,443.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.72x	1.23x	6.01x	2.93%	7.23B
BRIDGESTONE CORPORATION	12.77x	0.96x	5.14x	3.71%	27.55B
MICHELIN (CGDE)	13.82x	1.03x	5.73x	3.86%	27.02B
ZHONGCE RUBBER GROUP CO., LTD.	9.44x	-	-	3.23%	6.16B
SAILUN GROUP CO., LTD.	9.71x	0.99x	5.78x	2.91%	6.07B
VIETNAM RUBBER INDUSTRY GROUP -	12.94x	-	-	5.42%	4.49B
TOYO TIRE CORPORATION	8.78x	0.88x	4.01x	3.63%	3.7B
SUMITOMO RUBBER INDUSTRIES, LTD.	10.02x	0.65x	5.09x	4.08%	3.54B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	121.13x	-	-	-	2.35B
NOKIAN RENKAAT OYJ	39.52x	1.69x	9.92x	2.09%	2.09B
Average	24.78x	1.06x	5.95x	3.54%	9.02B
Weighted average by Cap.	15.58x	1.01x	5.55x	3.67%