Company Valuation: Sumitomo Mitsui Financial Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 5,491,317 5,355,769 7,157,730 11,708,666 14,741,471 22,679,513 - -
Change - -2.47% 33.65% 63.58% 25.9% 53.85% - -
Enterprise Value (EV) 5,491,317 5,355,769 7,157,730 11,708,666 14,741,471 22,679,513 22,679,513 22,679,513
Change - -2.47% 33.65% 63.58% 25.9% 53.85% 0% 0%
P/E ratio 10.7x 7.58x 8.97x 12.3x 12.6x 12.2x 12.8x 11.8x
PBR 0.46x 0.44x 0.56x 0.8x 1x 1.21x 1.36x 1.27x
PEG - 0.2x 0.6x 0.5x 0.5x 0.3x 1.1x 1.43x
Capitalization / Revenue 1.96x 1.3x 2.22x 3.13x 3.57x 3.94x 4.5x 4.2x
EV / Revenue 0x 0x 0x 0x 0x 4.82x 4.5x 4.2x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.7x 9.31x 8.48x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 63.33 70 80 90 122 157 183.4 201.4
Rate of return 4.74% 5.37% 4.53% 3.03% 3.21% 3.14% 3.09% 3.39%
EPS 2 124.8 171.8 196.8 241.5 301.6 412 465.6 504.2
Distribution rate 50.8% 40.7% 40.6% 37.3% 40.5% 38.1% 39.4% 40%
Net sales 1 2,806,187 4,111,127 3,225,689 3,738,818 4,126,744 4,844,693 5,041,984 5,394,088
EBITDA - - - - - - - -
EBIT 1 1,059,043 2,290,002 1,276,444 1,488,225 1,724,789 2,193,179 2,436,234 2,674,434
Net income 1 512,812 706,631 805,842 962,946 1,177,996 1,582,973 1,761,455 1,877,322
Net Debt - - - - - - - -
Reference price 2 1,335.67 1,302.33 1,766.00 2,969.67 3,795.00 5,942.00 5,942.00 5,942.00
Nbr of stocks (in thousands) 4,111,293 4,112,441 4,053,075 3,942,754 3,884,445 3,816,815 - -
Announcement Date 14/05/21 13/05/22 15/05/23 15/05/24 14/05/25 13/05/26 - -
1JPY in Million2JPY
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.79x - - 2.8% 138B
13.47x - - 2.09% 806B
11.33x - - 2.32% 360B
11.12x - - 4.66% 307B
16.14x - - 2.66% 257B
10.67x - - 2.53% 228B
15.3x - - 2.52% 213B
25.01x - - 3.13% 192B
16.28x - - 2.94% 180B
9.33x - - 2.71% 171B
Average 14.24x 2.84% 285.04B
Weighted average by Cap. 13.82x 2.71%

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

  1. Stock Market
  2. Equities
  3. 8316 Stock
  4. Valuation Sumitomo Mitsui Financial Group, Inc.