Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Market Closed - Japan Exchange 09:30:00 01/09/2026 +03			5-day change	1st Jan Change
2,292.50 ^JPY	+2.12%		-1.40%	-5.01%

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	590,090	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-6.98%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	885,144	839,667	808,953
Change	-	14.66%	15.86%	11.74%	22.48%	3.19%	-5.14%	-3.66%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	10.2x	8.1x	7.14x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.79x	0.75x	0.7x
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	0.45x	0.43x	0.41x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.68x	0.61x	0.57x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	5.48x	4.35x	3.84x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.63x	7.14x	6.09x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	36.1x	17.4x	13.4x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	2.77%	5.76%	7.45%
Dividend per Share ²	55	35	58	58	77	89.32	109.6	126.7
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	3.98%	4.88%	5.64%
EPS ²	112	35.8	140.9	37.51	191.6	220.9	277.2	314.5
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	40.4%	39.5%	40.3%
Net sales ¹	936,000	1,098,700	1,177,400	1,211,856	1,207,061	1,307,502	1,367,656	1,422,137
EBITDA ¹	116,893	90,336	143,049	94,354	161,253	161,543	192,990	210,882
EBIT ¹	49,200	15,000	64,500	11,186	82,584	91,920	117,662	132,756
Net income ¹	29,500	9,400	37,000	9,865	50,379	56,071	72,836	82,300
Net Debt ¹	163,552	237,956	223,805	231,209	223,409	295,054	249,577	218,863
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	2,245.00	2,245.00	2,245.00
Nbr of stocks (in thousands)	262,996	263,009	263,018	263,028	262,837	262,846	-	-
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.	10.16x	0.68x	5.48x	3.98%	3.69B
BRIDGESTONE CORPORATION	14.39x	1.1x	5.8x	3.2%	32.29B
MICHELIN (CGDE)	14.21x	1.03x	5.77x	3.86%	27.55B
THE YOKOHAMA RUBBER COMPANY, LIMITED	8.9x	1.18x	5.68x	3.25%	7.34B
SAILUN GROUP CO., LTD.	11.36x	1.14x	6.66x	2.5%	7.13B
ZHONGCE RUBBER GROUP CO., LTD.	10.07x	-	-	3.02%	6.62B
VIETNAM RUBBER INDUSTRY GROUP -	18.13x	-	-	3.09%	4.96B
TOYO TIRE CORPORATION	7.97x	0.86x	4.12x	3.72%	3.63B
NOKIAN RENKAAT OYJ	36.63x	1.95x	10.98x	1.82%	2.64B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	119.8x	-	-	-	2.34B
Average	25.16x	1.13x	6.36x	3.16%	9.82B
Weighted average by Cap.	16.32x	1.08x	5.93x	3.34%