Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 13/07/2026 +03			5-day change	1st Jan Change
2,188.00 ^JPY	-1.17%		-2.58%	-9.34%

07-02	Sumitomo Rubber Industries to Merge with Wholly Owned Unit	MT
05-15	Sumitomo Rubber Industries, Ltd. Reports Earnings Results for the First Quarter Ended March 31, 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	575,085	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-9.34%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	853,849	829,563	799,087
Change	-	14.66%	15.86%	11.74%	22.48%	-0.46%	-2.84%	-3.67%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	10x	8.03x	7.1x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.77x	0.73x	0.68x
PEG	-	-0.5x	0x	-0.6x	0x	0.7x	0.3x	0.5x
Capitalization / Revenue	0.33x	0.28x	0.34x	0.39x	0.53x	0.44x	0.42x	0.41x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.65x	0.61x	0.56x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	5.09x	4.32x	3.8x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9x	7.15x	6.1x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	37.8x	16.3x	13.2x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	2.65%	6.13%	7.58%
Dividend per Share ²	55	35	58	58	77	89.16	107.8	124.3
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	4.08%	4.93%	5.68%
EPS ²	112	35.8	140.9	37.51	191.6	218.4	272.5	308.2
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	40.8%	39.6%	40.3%
Net sales ¹	936,000	1,098,700	1,177,400	1,211,856	1,207,061	1,314,251	1,364,452	1,418,138
EBITDA ¹	116,893	90,336	143,049	94,354	161,253	167,642	192,103	210,379
EBIT ¹	49,200	15,000	64,500	11,186	82,584	94,845	116,015	130,921
Net income ¹	29,500	9,400	37,000	9,865	50,379	57,403	71,583	80,642
Net Debt ¹	163,552	237,956	223,805	231,209	223,409	278,764	254,478	224,002
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	2,188.00	2,188.00	2,188.00
Nbr of stocks (in thousands)	262,996	263,009	263,018	263,028	262,837	262,836	-	-
Announcement Date	2/9/22 A	2/14/23 A	2/14/24 A	2/13/25 A	2/12/26 A	-	-	-

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.($)
SUMITOMO RUBBER INDUSTRIES, LTD.	10.14x	0.65x	5.13x	4.03%	3.6B
BRIDGESTONE CORPORATION	12.74x	0.97x	5.17x	3.72%	27.61B
MICHELIN (CGDE)	13.85x	1.03x	5.74x	3.85%	27.21B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.88x	1.24x	6.08x	2.88%	7.39B
ZHONGCE RUBBER GROUP CO., LTD.	9.41x	-	-	3.24%	6.14B
SAILUN GROUP CO., LTD.	9.26x	0.95x	5.52x	3.05%	5.79B
VIETNAM RUBBER INDUSTRY GROUP -	12.97x	-	-	5.23%	4.66B
TOYO TIRE CORPORATION	8.79x	0.88x	4.02x	3.63%	3.72B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	134.46x	-	-	-	2.6B
NOKIAN RENKAAT OYJ	39.46x	1.69x	9.91x	2.09%	2.09B
Average	26.10x	1.06x	5.94x	3.53%	9.08B
Weighted average by Cap.	16.24x	1.02x	5.56x	3.66%