Valuation SWCC Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 14:30:00 26/06/2026 HKT			5-day change	1st Jan Change
13,480.00 ^JPY	-3.58%		-3.51%	+30.37%

06-22	Mizuho Securities Upgrades SWCC to Buy from Neutral; Price Target is 17,000 Yen	MT
06-22	SWCC Corporation(TSE:5805) added to S&P Japan 500	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	56,074	56,625	114,551	183,028	356,550	399,226	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	11.97%	-	-
Enterprise Value (EV) ¹	91,067	93,112	136,995	217,743	385,270	426,053	417,034	405,345
Change	-	2.25%	47.13%	58.94%	76.94%	10.59%	-2.12%	-2.8%
P/E	5.99x	6.02x	13.1x	16x	18.9x	19.4x	16.4x	14.5x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	3.57x	3.14x	2.78x
PEG	-	12.02x	-2.31x	0.5x	0.3x	2.09x	0.9x	1.1x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	1.21x	1.16x	1.1x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.29x	1.21x	1.12x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	11.1x	9.4x	8.23x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	13.5x	11.2x	9.74x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	44.9x	23.8x	18.4x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	2.23%	4.2%	5.44%
Dividend per Share ²	50	60	90	136	223	271	314	352
Rate of return	2.66%	3.17%	2.32%	2.2%	1.85%	2.01%	2.33%	2.61%
EPS ²	313.4	315	297.1	385.7	636.5	695.6	823.8	930.1
Distribution rate	16%	19%	30.3%	35.3%	35%	39%	38.1%	37.8%
Net sales ¹	199,194	209,111	213,904	237,862	277,736	330,070	344,587	361,654
EBITDA ¹	13,384	14,215	16,462	24,838	34,334	38,327	44,375	49,223
EBIT ¹	10,039	10,474	12,824	20,935	27,320	31,506	37,094	41,604
Net income ¹	9,353	9,410	8,838	11,400	18,840	20,600	24,398	27,541
Net Debt ¹	34,993	36,487	22,444	34,715	28,720	26,827	17,808	6,118
Reference price ²	1,879.00	1,895.00	3,880.00	6,190.00	12,040.00	13,480.00	13,480.00	13,480.00
Nbr of stocks (in thousands)	29,842	29,881	29,523	29,568	29,614	29,616	-	-
Announcement Date	12/5/22	12/5/23	13/5/24	13/5/25	14/5/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SWCC CORPORATION	20.1x	1.34x	11.5x	1.94%	2.56B
PRYSMIAN S.P.A.	31.82x	2.07x	15.95x	0.68%	48.36B
JIANGSU ETERN COMPANY LIMITED	608x	-	-	-	15.7B
NEXANS	20.88x	1.08x	9.07x	2.15%	7.3B
LS CORP.	19.51x	0.45x	7.95x	0.71%	6.38B
CENERGY HOLDINGS S.A.	20.35x	2.36x	13.46x	1.45%	5.85B
KEI INDUSTRIES LIMITED	56.34x	4.15x	40.18x	0.11%	5.33B
Average	111.00x	1.90x	16.35x	1.17%	13.07B
Weighted average by Cap.	129.31x	1.98x	15.97x	0.89%