Valuation SWCC Corporation

Stocks

Market Closed - Japan Exchange 14:30:00 14/08/2026 HKT			5-day change	1st Jan Change
14,260.00 ^JPY	+2.37%		+19.23%	+37.91%

08-07	SWCC Corporation Revises Second Quarter-End and Year-End Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
08-07	SWCC Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	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	422,327	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	18.45%	-	-
Enterprise Value (EV) ¹	91,067	93,112	136,995	217,743	385,270	444,358	440,969	429,875
Change	-	2.25%	47.13%	58.94%	76.94%	15.34%	-0.76%	-2.52%
P/E	5.99x	6.02x	13.1x	16x	18.9x	19.5x	17.4x	15.5x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	3.78x	3.32x	2.93x
PEG	-	12.02x	-2.31x	0.5x	0.3x	1.3x	1.4x	1.2x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	1.28x	1.22x	1.16x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.35x	1.28x	1.18x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	11.1x	9.9x	8.66x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	13.8x	12x	10.4x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	46.8x	25.2x	19.5x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	2.13%	3.97%	5.13%
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%	1.9%	2.2%	2.47%
EPS ²	313.4	315	297.1	385.7	636.5	729.8	818.8	922.2
Distribution rate	16%	19%	30.3%	35.3%	35%	37.1%	38.3%	38.2%
Net sales ¹	199,194	209,111	213,904	237,862	277,736	328,960	344,910	364,295
EBITDA ¹	13,384	14,215	16,462	24,838	34,334	39,913	44,552	49,641
EBIT ¹	10,039	10,474	12,824	20,935	27,320	32,268	36,880	41,274
Net income ¹	9,353	9,410	8,838	11,400	18,840	21,336	24,248	27,310
Net Debt ¹	34,993	36,487	22,444	34,715	28,720	22,032	18,642	7,549
Reference price ²	1,879.00	1,895.00	3,880.00	6,190.00	12,040.00	14,260.00	14,260.00	14,260.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SWCC CORPORATION	19.09x	1.32x	10.89x	1.95%	2.59B
PRYSMIAN S.P.A.	27.94x	1.81x	14.15x	0.77%	44.03B
JIANGSU ETERN COMPANY LIMITED	46.7x	6.6x	35.33x	-	8.84B
NEXANS	19.71x	1.03x	8.55x	2.19%	7.19B
LS CORP.	17.21x	0.42x	7.44x	0.78%	6.29B
KEI INDUSTRIES LIMITED	61.57x	4.54x	44.03x	0.1%	5.76B
CENERGY HOLDINGS S.A.	18.65x	2.22x	12.6x	1.59%	5.62B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	18.55x	2.23x	12.83x	1.67%	4.71B
Average	28.68x	2.52x	18.23x	1.29%	10.63B
Weighted average by Cap.	29.28x	2.36x	17.13x	1.01%