Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Market Closed - Japan Exchange 14:30:00 16/10/2026 HKT			5-day change	1st Jan Change
2,055.50 ^JPY	+1.98%		+1.81%	-14.83%

08-06	Sumitomo Rubber Industries, Ltd. Revises Consolidated Earnings Guidance for the Full Year Ending December 31, 2026	CI
08-06	Sumitomo Rubber Industries, Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	308,232	302,986	402,944	469,111	634,356	540,281	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-14.83%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	825,832	790,952	759,510
Change	-	14.66%	15.86%	11.74%	22.48%	-3.72%	-4.22%	-3.98%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	9.54x	7.46x	6.51x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.72x	0.68x	0.64x
PEG	-	-0.5x	0x	-0.6x	0x	0.8x	0.3x	0.4x
Capitalization / Revenue	0.33x	0.28x	0.34x	0.39x	0.53x	0.41x	0.4x	0.38x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.63x	0.58x	0.53x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	5.1x	4.13x	3.61x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.04x	6.83x	5.76x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	30.5x	13.1x	10.2x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	3.27%	7.66%	9.79%
Dividend per Share ²	55	35	58	58	77	88.47	108.2	126.1
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	4.3%	5.26%	6.14%
EPS ²	112	35.8	140.9	37.51	191.6	215.5	275.5	315.6
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	41.1%	39.3%	40%
Net sales ¹	936,000	1,098,700	1,177,400	1,211,856	1,207,061	1,305,467	1,365,918	1,422,046
EBITDA ¹	116,893	90,336	143,049	94,354	161,253	161,868	191,370	210,260
EBIT ¹	49,200	15,000	64,500	11,186	82,584	91,358	115,754	131,748
Net income ¹	29,500	9,400	37,000	9,865	50,379	55,318	72,388	82,587
Net Debt ¹	163,552	237,956	223,805	231,209	223,409	285,551	250,671	219,229
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	2,055.50	2,055.50	2,055.50
Nbr of stocks (in thousands)	262,996	263,009	263,018	263,028	262,837	262,846	-	-
Announcement Date	9/2/22	14/2/23	14/2/24	13/2/25	12/2/26	-	-	-