Valuation SWCC Corporation

Stocks

Delayed Japan Exchange 05:30:00 29/10/2026 +03			5-day change	1st Jan Change
2,305.00 ^JPY	+0.83%		+3.69%	+11.46%

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	338,588	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	-5.04%	-	-
Enterprise Value (EV) ¹	91,067	93,112	136,995	217,743	385,270	360,727	355,757	349,048
Change	-	2.25%	47.13%	58.94%	76.94%	-6.37%	-1.38%	-1.89%
P/E	5.99x	6.02x	13.1x	16x	18.9x	14.4x	13x	11.6x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	2.96x	2.59x	2.27x
PEG	-	12.02x	-2.31x	0.5x	0.3x	0.6x	1.2x	0.9x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	1.01x	0.95x	0.9x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.07x	1x	0.92x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	8.49x	7.53x	6.66x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	10.1x	8.93x	7.84x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	31.6x	18.6x	14.5x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	3.17%	5.38%	6.88%
Dividend per Share ²	10	12	18	27.2	44.6	63.8	70.85	79.5
Rate of return	2.66%	3.17%	2.32%	2.2%	1.85%	2.79%	3.1%	3.48%
EPS ²	62.69	63	59.42	77.14	127.3	158.3	175.5	197.8
Distribution rate	16%	19%	30.3%	35.3%	35%	40.3%	40.4%	40.2%
Net sales ¹	199,194	209,111	213,904	237,862	277,736	336,085	356,222	378,297
EBITDA ¹	13,384	14,215	16,462	24,838	34,334	42,480	47,262	52,433
EBIT ¹	10,039	10,474	12,824	20,935	27,320	35,548	39,840	44,534
Net income ¹	9,353	9,410	8,838	11,400	18,840	23,434	25,998	29,303
Net Debt ¹	34,993	36,487	22,444	34,715	28,720	22,139	17,168	10,460
Reference price ²	375.80	379.00	776.00	1,238.00	2,408.00	2,286.00	2,286.00	2,286.00
Nbr of stocks (in thousands)	149,212	149,407	147,617	147,842	148,069	148,114	-	-
Announcement Date	5/12/22 A	5/12/23 A	5/13/24 A	5/13/25 A	5/14/26 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.($)
SWCC CORPORATION	14.26x	1.06x	8.39x	2.83%	2.12B
SIEMENS AG	24.47x	2.92x	15.92x	2.1%	228B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.06x	1.31x	6.18x	4.22%	163B
SCHNEIDER ELECTRIC SE	25.12x	3.29x	15.07x	1.92%	152B
EATON CORPORATION PLC	34.14x	5.08x	21.34x	1.15%	149B
DELTA ELECTRONICS, INC.	37.21x	4.93x	22.18x	1.34%	121B
TRANE TECHNOLOGIES PLC	30.49x	4.37x	21.47x	0.89%	101B
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.04x	21.71x	1.04%	94.42B
EMERSON ELECTRIC CO.	33.91x	5.46x	19x	1.33%	92.75B
DELTA ELECTRONICS (THAILAND)	84.52x	10.45x	59.77x	0.37%	86.78B
Average	32.88x	4.29x	21.10x	1.72%	119.06B
Weighted average by Cap.	31.62x	4.18x	20.15x	1.8%