Valuation Sagami Rubber Industries Co., Ltd.

Stocks

Delayed Japan Exchange Other stock markets 14:30:00 19/06/2026 HKT			5-day change	1st Jan Change
617.00 ^JPY	-2.83%		+0.65%	-15.94%

01-06	Sagami Rubber Industries Co., Ltd. announces Annual dividend, payable on June 27, 2026	CI
01/09/23	Oasis Management Company Ltd. acquired 9.77% stake in Sagami Rubber Industries Co., Ltd..	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	15,201	12,204	8,154	8,957	10,444	9,955
Change	-	-19.72%	-33.19%	9.85%	16.6%	-4.68%
Enterprise Value (EV) ¹	20,580	17,191	13,120	13,514	14,995	13,678
Change	-	-16.47%	-23.68%	3.01%	10.96%	-8.78%
P/E	16.9x	20.4x	7.43x	13.3x	261x	25.4x
PBR	2.19x	1.66x	0.94x	0.93x	1.06x	0.92x
PEG	-	-0.6x	0.1x	-0.3x	-2.8x	0x
Capitalization / Revenue	2.32x	2.18x	1.51x	1.5x	1.71x	1.75x
EV / Revenue	3.14x	3.08x	2.42x	2.26x	2.45x	2.41x
EV / EBITDA	11.8x	10.8x	8.28x	10.6x	13.7x	20.4x
EV / EBIT	15.9x	14.7x	12.1x	20.4x	34.4x	-402x
EV / FCF	37.3x	-18.2x	614x	21x	27.3x	18.1x
FCF Yield	2.68%	-5.49%	0.16%	4.76%	3.66%	5.52%
Dividend per Share ²	10	10	10	10	10	10
Rate of return	0.71%	0.89%	1.33%	1.21%	1.04%	1.09%
EPS ²	83.08	55.08	101	61.99	3.685	36.11
Distribution rate	12%	18.2%	9.9%	16.1%	271%	27.7%
Net sales ¹	6,563	5,586	5,414	5,984	6,112	5,687
EBITDA ¹	1,747	1,598	1,585	1,274	1,094	672
EBIT ¹	1,296	1,172	1,088	661	436	-34
Net income ¹	902	598	1,097	673	40	392
Net Debt ¹	5,379	4,987	4,966	4,557	4,551	3,723
Reference price ²	1,400.00	1,124.00	751.00	825.00	962.00	917.00
Nbr of stocks (in thousands)	10,858	10,857	10,857	10,857	10,857	10,856
Announcement Date	16/7/20	25/6/21	28/6/22	28/6/23	26/6/24	26/6/25