Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 08/07/2026 BST			5-day change	1st Jan Change
2,279.50 ^JPY	-1.64%		+9.43%	-5.55%

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	599,134	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-5.55%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	877,898	853,612	823,137
Change	-	14.66%	15.86%	11.74%	22.48%	2.35%	-2.77%	-3.57%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	10.4x	8.37x	7.4x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.8x	0.76x	0.71x
PEG	-	-0.5x	0x	-0.6x	0x	0.7x	0.3x	0.6x
Capitalization / Revenue	0.33x	0.28x	0.34x	0.39x	0.53x	0.46x	0.44x	0.42x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.67x	0.63x	0.58x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	5.24x	4.44x	3.91x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.26x	7.36x	6.29x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	38.8x	16.8x	13.6x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	2.57%	5.95%	7.36%
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%	3.91%	4.73%	5.45%
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	2,279.50	2,279.50	2,279.50
Nbr of stocks (in thousands)	262,996	263,009	263,018	263,028	262,837	262,836	-	-
Announcement Date	09/02/22	14/02/23	14/02/24	13/02/25	12/02/26	-	-	-

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.	10.61x	0.68x	5.3x	3.85%	3.76B
BRIDGESTONE CORPORATION	12.98x	0.99x	5.27x	3.65%	28.08B
MICHELIN (CGDE)	13.92x	1.04x	5.77x	3.83%	27.33B
THE YOKOHAMA RUBBER COMPANY, LIMITED	10.31x	1.28x	6.28x	2.76%	7.69B
ZHONGCE RUBBER GROUP CO., LTD.	9.64x	-	-	3.16%	6.28B
SAILUN GROUP CO., LTD.	9.6x	0.98x	5.71x	2.95%	5.98B
VIETNAM RUBBER INDUSTRY GROUP -	13.33x	-	-	5.09%	4.78B
TOYO TIRE CORPORATION	8.87x	0.89x	4.06x	3.6%	3.75B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	141x	-	-	-	2.72B
NOKIAN RENKAAT OYJ	39.21x	1.68x	10.21x	2.12%	2.06B
Average	26.95x	1.07x	6.08x	3.44%	9.24B
Weighted average by Cap.	16.70x	1.03x	5.65x	3.6%