Valuation SWCC Corporation OTC Markets

Stocks

Delayed OTC Markets 15:36:23 01/10/2026 BST			5-day change	1st Jan Change
3.650 ^USD	0.00%		0.00%	-

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	337,551	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	-5.33%	-	-
Enterprise Value (EV) ¹	91,067	93,112	136,995	217,743	385,270	359,690	354,720	348,011
Change	-	2.25%	47.13%	58.94%	76.94%	-6.64%	-1.38%	-1.89%
P/E	5.99x	6.02x	13.1x	16x	18.9x	14.4x	13x	11.5x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	2.95x	2.58x	2.26x
PEG	-	12.02x	-2.31x	0.5x	0.3x	0.6x	1.2x	0.9x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	1x	0.95x	0.89x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.07x	1x	0.92x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	8.47x	7.51x	6.64x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	10.1x	8.9x	7.81x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	31.5x	18.5x	14.5x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	3.17%	5.39%	6.9%
Dividend per Share ²	10	12	18	27.2	44.6	63.8	70.85	79.5
Rate of return	2.66%	3.17%	2.32%	2.2%	1.85%	2.8%	3.11%	3.49%
EPS ²	62.69	63	59.42	77.14	127.3	158.3	175.5	197.8
Distribution rate	16%	19%	30.3%	35.3%	35%	40.3%	40.4%	40.2%
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	35,548	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	22,139	17,168	10,460
Reference price ²	375.80	379.00	776.00	1,238.00	2,408.00	2,279.00	2,279.00	2,279.00
Nbr of stocks (in thousands)	149,212	149,407	147,617	147,842	148,069	148,114	-	-
Announcement Date	12/05/22	12/05/23	13/05/24	13/05/25	14/05/26	-	-	-

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.($)
SIEMENS AG	24.5x	2.92x	16x	2.1%	229B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13x	1.57x	7.07x	3.93%	187B
SCHNEIDER ELECTRIC SE	26.2x	3.42x	15.72x	1.84%	160B
EATON CORPORATION PLC	34.79x	5.17x	21.7x	1.13%	152B
DELTA ELECTRONICS, INC.	40.33x	5.36x	24.08x	1.24%	131B
TRANE TECHNOLOGIES PLC	30.69x	4.41x	21.64x	0.88%	102B
DELTA ELECTRONICS (THAILAND)	90.53x	11.21x	64.06x	0.35%	93.7B
EMERSON ELECTRIC CO.	32.89x	5.29x	18.42x	1.38%	89.55B
JOHNSON CONTROLS INTERNATIONAL PLC	30.97x	3.86x	20.72x	1.1%	89.78B
Average	35.99x	4.80x	23.27x	1.55%	137.19B
Weighted average by Cap.	32.53x	4.31x	20.80x	1.77%