Valuation Sumitomo Rubber Industries, Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 17/07/2026 BST			5-day change	1st Jan Change
2,222.50 ^JPY	0.00%		+0.38%	-7.91%

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	584,153	-	-
Change	-	-1.7%	32.99%	16.42%	35.23%	-7.91%	-	-
Enterprise Value (EV) ¹	471,784	540,942	626,749	700,320	857,765	862,917	838,631	808,155
Change	-	14.66%	15.86%	11.74%	22.48%	0.6%	-2.81%	-3.63%
P/E	10.5x	32.2x	10.9x	47.5x	12.6x	10.1x	8.17x	7.19x
PBR	0.61x	0.55x	0.65x	0.71x	0.89x	0.78x	0.74x	0.69x
PEG	-	-0.5x	0x	-0.6x	0x	0.7x	0.3x	0.5x
Capitalization / Revenue	0.33x	0.28x	0.34x	0.39x	0.53x	0.45x	0.43x	0.41x
EV / Revenue	0.5x	0.49x	0.53x	0.58x	0.71x	0.66x	0.61x	0.57x
EV / EBITDA	4.04x	5.99x	4.38x	7.42x	5.32x	5.15x	4.37x	3.84x
EV / EBIT	9.59x	36.1x	9.72x	62.6x	10.4x	9.04x	7.24x	6.16x
EV / FCF	52x	-10.6x	6.31x	26.7x	-23.7x	38.2x	16.5x	13.3x
FCF Yield	1.92%	-9.4%	15.9%	3.75%	-4.21%	2.62%	6.06%	7.49%
Dividend per Share ²	55	35	58	58	77	88.86	107.6	124.7
Rate of return	4.69%	3.04%	3.79%	3.25%	3.19%	4%	4.84%	5.61%
EPS ²	112	35.8	140.9	37.51	191.6	219.8	271.9	309.2
Distribution rate	49.1%	97.8%	41.2%	155%	40.2%	40.4%	39.6%	40.3%
Net sales ¹	936,000	1,098,700	1,177,400	1,211,856	1,207,061	1,312,435	1,364,906	1,419,256
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	95,453	115,799	131,271
Net income ¹	29,500	9,400	37,000	9,865	50,379	57,788	71,445	80,915
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	2,222.50	2,222.50	2,222.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUMITOMO RUBBER INDUSTRIES, LTD.	10.09x	0.66x	5.15x	4.01%	3.6B
BRIDGESTONE CORPORATION	13.39x	1x	5.35x	3.56%	28.7B
MICHELIN (CGDE)	13.86x	1.04x	5.75x	3.82%	27.43B
THE YOKOHAMA RUBBER COMPANY, LIMITED	9.84x	1.24x	6.08x	2.92%	7.35B
SAILUN GROUP CO., LTD.	10.08x	1.03x	5.98x	2.81%	6.3B
ZHONGCE RUBBER GROUP CO., LTD.	9.38x	-	-	3.24%	6.12B
VIETNAM RUBBER INDUSTRY GROUP -	13.03x	-	-	5.39%	4.52B
TOYO TIRE CORPORATION	8.98x	0.9x	4.12x	3.54%	3.79B
JIANGSU HUALAN NEW PHARMACEUTICAL MATERIAL CO.,LTD.	110.71x	-	-	-	2.14B
NOKIAN RENKAAT OYJ	43.19x	1.9x	10.85x	1.82%	2.41B
Average	24.25x	1.11x	6.18x	3.46%	9.24B
Weighted average by Cap.	15.47x	1.04x	5.71x	3.58%