Company Valuation: Sumitomo Mitsui Financial Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 5,355,769 7,157,730 11,708,666 14,741,471 19,106,975 25,534,759 - -
Change - 33.65% 63.58% 25.9% 29.61% 33.64% - -
Enterprise Value (EV) 5,355,769 7,157,730 11,708,666 14,741,471 19,106,975 25,534,759 25,534,759 25,534,759
Change - 33.65% 63.58% 25.9% 29.61% 33.64% 0% 0%
P/E 7.58x 8.97x 12.3x 12.6x 12.2x 14.2x 13x 11.7x
PBR 0.44x 0.56x 0.8x 1x 1.21x 1.53x 1.44x 1.34x
PEG - 0.6x 0.5x 0.5x 0.3x 1x 1.34x 1.1x
Capitalization / Revenue 1.3x 2.22x 3.13x 3.57x 3.94x 4.81x 4.6x 4.25x
EV / Revenue 0x 0x 0x 0x 0x 4.81x 4.6x 4.25x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.4x 9.84x 8.74x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 70 80 90 122 157 186.7 208.3 229.3
Rate of return 5.37% 4.53% 3.03% 3.21% 3.14% 2.78% 3.1% 3.41%
EPS 2 171.8 196.8 241.5 301.6 412 472.2 518 572.5
Distribution rate 40.7% 40.6% 37.3% 40.5% 38.1% 39.5% 40.2% 40.1%
Net sales 1 4,111,127 3,225,689 3,738,818 4,126,744 4,844,693 5,310,475 5,550,122 6,002,570
EBITDA - - - - - - - -
EBIT 1 2,290,002 1,276,444 1,488,225 1,724,789 2,193,179 2,443,575 2,594,508 2,922,503
Net income 1 706,631 805,842 962,946 1,177,996 1,582,973 1,788,873 1,933,392 2,104,238
Net Debt - - - - - - - -
Reference price 2 1,302.33 1,766.00 2,969.67 3,795.00 5,006.00 6,721.00 6,721.00 6,721.00
Nbr of stocks (in thousands) 4,112,441 4,053,075 3,942,754 3,884,445 3,816,815 3,799,250 - -
Announcement Date 13/5/22 15/5/23 15/5/24 14/5/25 13/5/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.28x - - 2.76% 157B
13.53x - - 1.85% 907B
13.12x - - 1.94% 430B
5.8x - - 5.35% 378B
12.39x - - 4.17% 344B
19.02x - - 2.24% 300B
5.44x - - 5.61% 286B
12.1x - - 2.18% 265B
5.81x - - 5.39% 264B
14.14x - - 2.8% 241B
Average 11.56x 3.43% 357.13B
Weighted average by Cap. 11.76x 3.18%

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

  1. Stock Market
  2. Stocks
  3. 8316 Stock
  4. Valuation Sumitomo Mitsui Financial Group, Inc.