Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Market Closed - Japan Exchange 07:30:00 14/10/2026 BST			5-day change	1st Jan Change
2,048.50 ^JPY	+1.54%		+0.24%	-15.12%

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	530,293	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-16.4%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	825,271	780,964	749,522
Change	-	14.66%	15.86%	11.74%	22.48%	-3.79%	-5.37%	-4.03%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	9.36x	7.32x	6.39x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.71x	0.67x	0.63x
PEG	-	-0.5x	0x	-0.6x	0x	0.8x	0.3x	0.4x
Capitalization / Revenue	0.33x	0.28x	0.34x	0.39x	0.53x	0.41x	0.39x	0.37x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.63x	0.57x	0.53x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	5.25x	4.08x	3.56x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.17x	6.75x	5.69x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	29.5x	14.6x	11.4x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	3.39%	6.83%	8.78%
Dividend per Share ²	55	35	58	58	77	88.47	108.2	126.1
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	4.39%	5.36%	6.25%
EPS ²	112	35.8	140.9	37.51	191.6	215.5	275.5	315.6
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	41.1%	39.3%	40%
Net sales ¹	936,000	1,098,700	1,177,400	1,211,856	1,207,061	1,305,467	1,365,918	1,422,046
EBITDA ¹	116,893	90,336	143,049	94,354	161,253	157,123	191,370	210,260
EBIT ¹	49,200	15,000	64,500	11,186	82,584	89,995	115,754	131,748
Net income ¹	29,500	9,400	37,000	9,865	50,379	55,318	72,388	82,587
Net Debt ¹	163,552	237,956	223,805	231,209	223,409	294,979	250,671	219,229
Reference price ²	1,172.00	1,152.00	1,532.00	1,783.50	2,413.50	2,017.50	2,017.50	2,017.50
Nbr of stocks (in thousands)	262,996	263,009	263,018	263,028	262,837	262,846	-	-
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.	9.36x	0.63x	5.25x	4.39%	3.35B
BRIDGESTONE CORPORATION	13.61x	1.03x	5.53x	3.42%	31.05B
MICHELIN (CGDE)	13.92x	1x	5.64x	3.94%	25.71B
PIRELLI & C. S.P.A.	14.66x	1.24x	5.39x	3.96%	8.11B
THE YOKOHAMA RUBBER COMPANY, LIMITED	8.75x	1.16x	5.53x	3.24%	7.32B
SAILUN GROUP CO., LTD.	9.36x	0.96x	5.47x	3.17%	5.95B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.7x	0.48x	3.06x	4.94%	5.58B
ZHONGCE RUBBER GROUP CO., LTD.	8.55x	-	-	3.56%	5.65B
MRF LIMITED	24.45x	1.54x	11.93x	0.19%	5.47B
VIETNAM RUBBER INDUSTRY GROUP -	14.74x	-	-	3.09%	4.99B
Average	12.31x	1.01x	5.97x	3.39%	10.32B
Weighted average by Cap.	12.97x	1.03x	5.76x	3.5%