Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Market Closed - Japan Exchange 14:30:00 24/08/2026 HKT			5-day change	1st Jan Change
2,325.00 ^JPY	+1.22%		-3.02%	-3.67%

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	611,118	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-3.66%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	891,856	861,695	831,147
Change	-	14.66%	15.86%	11.74%	22.48%	3.97%	-3.38%	-3.55%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	10.4x	8.39x	7.4x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.83x	0.77x	0.73x
PEG	-	-0.5x	0x	-0.6x	0x	0.6x	0.3x	0.6x
Capitalization / Revenue	0.33x	0.28x	0.34x	0.39x	0.53x	0.47x	0.45x	0.43x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.69x	0.63x	0.58x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	6.07x	4.46x	3.94x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.66x	7.32x	6.26x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	31.1x	17.8x	13.8x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	3.22%	5.61%	7.25%
Dividend per Share ²	55	35	58	58	77	89.63	109.6	126.6
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	3.85%	4.72%	5.45%
EPS ²	112	35.8	140.9	37.51	191.6	222.9	277.1	314.2
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	40.2%	39.6%	40.3%
Net sales ¹	936,000	1,098,700	1,177,400	1,211,856	1,207,061	1,294,837	1,370,860	1,426,470
EBITDA ¹	116,893	90,336	143,049	94,354	161,253	146,879	192,990	210,882
EBIT ¹	49,200	15,000	64,500	11,186	82,584	92,356	117,662	132,756
Net income ¹	29,500	9,400	37,000	9,865	50,379	56,596	72,797	82,237
Net Debt ¹	163,552	237,956	223,805	231,209	223,409	280,738	250,577	220,030
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	2,325.00	2,325.00	2,325.00
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	-	-	-

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.($)
SUMITOMO RUBBER INDUSTRIES, LTD.	10.31x	0.68x	6.02x	3.9%	3.8B
BRIDGESTONE CORPORATION	14.46x	1.09x	5.77x	3.2%	32.23B
MICHELIN (CGDE)	14.05x	1.02x	5.72x	3.91%	27.38B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.11x	1.18x	5.72x	3.16%	7.44B
SAILUN GROUP CO., LTD.	10.33x	1.04x	6.09x	2.75%	6.48B
ZHONGCE RUBBER GROUP CO., LTD.	9.74x	-	-	3.13%	6.41B
VIETNAM RUBBER INDUSTRY GROUP -	17.99x	-	-	3.12%	4.92B
TOYO TIRE CORPORATION	8.08x	0.87x	4.11x	3.69%	3.69B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	133.23x	-	-	-	2.6B
NOKIAN RENKAAT OYJ	35.83x	1.92x	10.8x	1.86%	2.59B
Average	26.31x	1.11x	6.32x	3.19%	9.75B
Weighted average by Cap.	16.86x	1.07x	5.87x	3.37%