|
Market Closed -
Japan Exchange
14:30:00 09/11/2026 HKT
|
5-day change | 1st Jan Change | ||
| 7,040.00 JPY | +3.93% |
|
+12.10% | +17.00% |
| 08-12 | Japan's Nikkei struggles for direction as investors await US CPI data | RE |
| 08-10 | Yokohama Rubber Profit Rises 104% in H1 | MT |
Company Valuation: The Yokohama Rubber Company, Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 296,015 | 330,717 | 519,696 | 542,238 | 948,904 | 1,110,541 | - | - |
| Change | - | 11.72% | 57.14% | 4.34% | 75% | 17.03% | - | - |
| Enterprise Value (EV) 1 | 425,744 | 493,846 | 891,439 | 980,238 | 1,377,283 | 1,509,131 | 1,443,203 | 1,358,657 |
| Change | - | 16% | 80.51% | 9.96% | 40.5% | 9.57% | -4.37% | -5.86% |
| P/E | 4.51x | 7.19x | 7.71x | 7.27x | 9x | 8.75x | 8.02x | 7.06x |
| PBR | 0.56x | 0.54x | 0.7x | 0.61x | 0.92x | 0.97x | 0.89x | 0.8x |
| PEG | - | -0.2x | 0.2x | 0.6x | 0.2x | 0.4x | 0.89x | 0.5x |
| Capitalization / Revenue | 0.44x | 0.38x | 0.53x | 0.5x | 0.77x | 0.83x | 0.8x | 0.77x |
| EV / Revenue | 0.63x | 0.57x | 0.9x | 0.9x | 1.12x | 1.13x | 1.04x | 0.94x |
| EV / EBITDA | 3.3x | 4.16x | 5.58x | 5.29x | 6.08x | 5.45x | 4.99x | 4.33x |
| EV / EBIT | 5.09x | 7.17x | 8.88x | 8.22x | 9.01x | 7.47x | 6.83x | 5.82x |
| EV / FCF | 6.67x | -69.3x | -4.84x | 10.5x | -13x | 21.4x | 14.5x | 10.1x |
| FCF Yield | 15% | -1.44% | -20.7% | 9.5% | -7.67% | 4.68% | 6.91% | 9.86% |
| Dividend per Share 2 | 65 | 66 | 84 | 50 | 134 | 232.9 | 279.9 | 343.4 |
| Rate of return | 3.53% | 3.21% | 2.6% | 1.47% | 2.23% | 3.31% | 3.98% | 4.88% |
| EPS 2 | 408.5 | 286.4 | 419.3 | 467.8 | 668.6 | 804.7 | 877.6 | 997.2 |
| Distribution rate | 15.9% | 23% | 20% | 10.7% | 20% | 28.9% | 31.9% | 34.4% |
| Net sales 1 | 670,809 | 860,477 | 985,333 | 1,094,700 | 1,234,959 | 1,334,681 | 1,390,725 | 1,448,840 |
| EBITDA 1 | 129,196 | 118,765 | 159,845 | 185,314 | 226,523 | 276,918 | 289,213 | 313,966 |
| EBIT 1 | 83,636 | 68,851 | 100,351 | 119,200 | 152,901 | 202,124 | 211,286 | 233,525 |
| Net income 1 | 65,500 | 45,918 | 67,234 | 74,900 | 105,398 | 126,365 | 136,563 | 152,582 |
| Net Debt 1 | 129,729 | 163,129 | 371,743 | 438,000 | 428,379 | 398,590 | 332,662 | 248,116 |
| Reference price 2 | 1,843.00 | 2,058.00 | 3,233.00 | 3,400.00 | 6,017.00 | 7,040.00 | 7,040.00 | 7,040.00 |
| Nbr of stocks (in thousands) | 160,616 | 160,698 | 160,747 | 159,482 | 157,704 | 157,747 | - | - |
| Announcement Date | 17/2/22 | 17/2/23 | 16/2/24 | 19/2/25 | 19/2/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.42x | 1.1x | 5.3x | 3.44% | 6.75B | |
| 14.07x | 0.98x | 5.54x | 4% | 25.08B | |
| 14.68x | 1.24x | 5.42x | 4% | 8.23B | |
| 10.74x | 0.95x | 6.01x | 2.4% | 5.91B | |
| 25.28x | 1.6x | 12.33x | 0.18% | 5.72B | |
| 5.68x | 0.48x | 2.9x | 4.37% | 5.54B | |
| 9x | - | - | 2.88% | 5.18B | |
| 30.07x | 3.46x | 17.77x | 0.72% | 4.92B | |
| 14.13x | - | - | 3.41% | 4.58B | |
| 9.47x | 0.63x | 5.03x | 4.34% | 3.39B | |
| Average | 14.16x | 1.30x | 7.54x | 2.97% | 7.53B | |
| Weighted average by Cap. | 14.10x | 1.20x | 6.80x | 3.25% |
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
- Stock Market
- Stocks
- 5101 Stock
- Valuation The Yokohama Rubber Company, Limited
Select your edition
All financial news and data tailored to specific country editions
