Valuation SWCC Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 12/06/2026 BST			5-day change	1st Jan Change
12,190.00 ^JPY	+2.01%		-18.02%	+17.89%

05-28	SWCC to Sell Wholly Owned IT Subsidiary AXIO to Yokogawa Rental & Lease	MT
05-27	Yokogawa Rental & Lease Corporation entered into an agreement to acquire AXIO Corporation from SWCC Corporation.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	48,624	56,074	56,625	114,551	183,028	361,021	-	-
Change	-	15.32%	0.98%	102.3%	59.78%	97.25%	-	-
Enterprise Value (EV) ¹	81,219	91,067	93,112	136,995	217,743	398,281	387,849	378,829
Change	-	12.13%	2.25%	47.13%	58.94%	82.91%	-2.62%	-2.33%
P/E Ratio	9.79x	5.99x	6.02x	13.1x	16x	18.9x	17.5x	15.4x
PBR	1.02x	0.96x	0.84x	1.51x	2.19x	3.62x	3.24x	2.89x
PEG	-	0.1x	12.02x	-2.31x	0.5x	0.3x	0.8x	1.2x
Capitalization / Revenue	0.3x	0.28x	0.27x	0.54x	0.77x	1.28x	1.13x	1.1x
EV / Revenue	0.5x	0.46x	0.45x	0.64x	0.92x	1.47x	1.21x	1.16x
EV / EBITDA	7.54x	6.8x	6.55x	8.32x	8.77x	12x	10.1x	8.56x
EV / EBIT	10.7x	9.07x	8.89x	10.7x	10.4x	14.8x	12.3x	10.7x
EV / FCF	14.4x	-83.5x	151x	7.3x	16.5x	46.7x	40.9x	21.8x
FCF Yield	6.93%	-1.2%	0.66%	13.7%	6.05%	2.57%	2.45%	4.59%
Dividend per Share ²	20	50	60	90	136	223	271	297.7
Rate of return	1.23%	2.66%	3.17%	2.32%	2.2%	1.85%	2.22%	2.44%
EPS ²	166.5	313.4	315	297.1	385.7	636.5	697	789.2
Distribution rate	12%	16%	19%	30.3%	35.3%	35%	38.9%	37.7%
Net sales ¹	161,697	199,194	209,111	213,904	237,862	277,736	320,590	327,256
EBITDA ¹	10,773	13,384	14,215	16,462	24,838	33,056	38,407	44,255
EBIT ¹	7,590	10,039	10,474	12,824	20,935	27,320	31,606	35,520
Net income ¹	4,966	9,353	9,410	8,838	11,400	18,840	20,640	23,365
Net Debt ¹	32,595	34,993	36,487	22,444	34,715	37,260	26,827	17,808
Reference price ²	1,630.00	1,879.00	1,895.00	3,880.00	6,190.00	12,190.00	12,190.00	12,190.00
Nbr of stocks (in thousands)	29,831	29,842	29,881	29,523	29,568	29,616	-	-
Announcement Date	13/05/21	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.($)
SWCC CORPORATION	21.13x	1.47x	12.05x	1.67%	2.25B
PRYSMIAN S.P.A.	30.93x	2.02x	15.56x	0.7%	47.79B
JIANGSU ETERN COMPANY LIMITED	427.5x	-	-	-	11.08B
NEXANS	20.78x	1.07x	9.03x	2.16%	7.39B
LS CORP.	20.96x	0.47x	8.29x	0.66%	6.97B
CENERGY HOLDINGS S.A.	20.25x	2.35x	13.4x	1.45%	5.92B
KEI INDUSTRIES LIMITED	57.49x	4.23x	41.03x	0.11%	5.4B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	18.62x	2.32x	12.41x	1.66%	5.06B
Average	77.21x	1.99x	15.97x	1.2%	11.48B
Weighted average by Cap.	77.16x	1.97x	15.59x	0.93%