Valuation SWCC Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 11/09/2026 +03			5-day change	1st Jan Change
13,600.00 ^JPY	-1.95%		-1.02%	+31.53%

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	402,869	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	12.99%	-	-
Enterprise Value (EV) ¹	91,067	93,112	136,995	217,743	385,270	427,616	420,181	409,629
Change	-	2.25%	47.13%	58.94%	76.94%	10.99%	-1.74%	-2.51%
P/E	5.99x	6.02x	13.1x	16x	18.9x	17.2x	15.5x	13.7x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	3.52x	3.08x	2.7x
PEG	-	12.02x	-2.31x	0.5x	0.3x	0.7x	1.4x	1.1x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	1.2x	1.13x	1.06x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.27x	1.18x	1.08x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	10.1x	8.89x	7.81x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	12x	10.5x	9.2x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	37.4x	22x	17.1x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	2.67%	4.55%	5.87%
Dividend per Share ²	50	60	90	136	223	301.2	337.4	376
Rate of return	2.66%	3.17%	2.32%	2.2%	1.85%	2.21%	2.48%	2.76%
EPS ²	313.4	315	297.1	385.7	636.5	791.1	877.7	989.3
Distribution rate	16%	19%	30.3%	35.3%	35%	38.1%	38.4%	38%
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	35,546	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	24,747	17,312	6,759
Reference price ²	1,879.00	1,895.00	3,880.00	6,190.00	12,040.00	13,600.00	13,600.00	13,600.00
Nbr of stocks (in thousands)	29,842	29,881	29,523	29,568	29,614	29,623	-	-
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	17.19x	1.27x	10.07x	2.21%	2.62B
PRYSMIAN S.P.A.	27.38x	1.77x	13.88x	0.79%	43.16B
JIANGSU ETERN COMPANY LIMITED	40.19x	7.25x	30.94x	-	9.2B
NEXANS	20.11x	1.03x	8.57x	2.2%	7.22B
LS CORP.	15.38x	0.38x	6.13x	0.79%	6.52B
CENERGY HOLDINGS S.A.	18.99x	2.25x	12.82x	1.56%	5.76B
GAON CABLE CO., LTD.	70.32x	2.39x	44.69x	-	5.64B
KEI INDUSTRIES LIMITED	37.29x	2.92x	25.34x	0.12%	4.57B
Average	30.86x	2.41x	19.05x	1.28%	10.59B
Weighted average by Cap.	29.74x	2.31x	17.17x	1.01%