|
Market Closed -
Japan Exchange
07:30:00 01/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 7,150.00 JPY | +0.21% |
|
+4.76% | +18.83% |
| 08-12 | Japan's Nikkei struggles for direction as investors await US CPI data | RE |
| 08-10 | Yokohama Rubber Profit Rises 104% in H1 | MT |
Company Valuation: The Yokohama Rubber Company, Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 296,015 | 330,717 | 519,696 | 542,238 | 948,904 | 1,127,893 | - | - |
| Change | - | 11.72% | 57.14% | 4.34% | 75% | 18.86% | - | - |
| Enterprise Value (EV) 1 | 425,744 | 493,846 | 891,439 | 980,238 | 1,377,283 | 1,526,483 | 1,460,555 | 1,376,009 |
| Change | - | 16% | 80.51% | 9.96% | 40.5% | 10.83% | -4.32% | -5.79% |
| P/E | 4.51x | 7.19x | 7.71x | 7.27x | 9x | 8.44x | 8.15x | 7.19x |
| PBR | 0.56x | 0.54x | 0.7x | 0.61x | 0.92x | 0.99x | 0.91x | 0.82x |
| PEG | - | -0.2x | 0.2x | 0.6x | 0.2x | 0.3x | 2.32x | 0.5x |
| Capitalization / Revenue | 0.44x | 0.38x | 0.53x | 0.5x | 0.77x | 0.84x | 0.81x | 0.78x |
| EV / Revenue | 0.63x | 0.57x | 0.9x | 0.9x | 1.12x | 1.14x | 1.05x | 0.95x |
| EV / EBITDA | 3.3x | 4.16x | 5.58x | 5.29x | 6.08x | 5.42x | 5.07x | 4.41x |
| EV / EBIT | 5.09x | 7.17x | 8.88x | 8.22x | 9.01x | 7.35x | 6.92x | 5.91x |
| EV / FCF | 6.67x | -69.3x | -4.84x | 10.5x | - | 21.6x | 13.3x | 10.3x |
| FCF Yield | 15% | -1.44% | -20.7% | 9.5% | - | 4.63% | 7.53% | 9.73% |
| Dividend per Share 2 | 65 | 66 | 84 | 50 | 134 | 238.2 | 279.9 | 343.4 |
| Rate of return | 3.53% | 3.21% | 2.6% | 1.47% | 2.23% | 3.33% | 3.92% | 4.8% |
| EPS 2 | 408.5 | 286.4 | 419.3 | 467.8 | 668.6 | 847.4 | 877.2 | 994.8 |
| Distribution rate | 15.9% | 23% | 20% | 10.7% | 20% | 28.1% | 31.9% | 34.5% |
| Net sales 1 | 670,809 | 860,477 | 985,333 | 1,094,700 | 1,234,959 | 1,339,196 | 1,390,535 | 1,448,580 |
| EBITDA 1 | 129,196 | 118,765 | 159,845 | 185,314 | 226,523 | 281,639 | 288,311 | 312,192 |
| EBIT 1 | 83,636 | 68,851 | 100,351 | 119,200 | 152,901 | 207,604 | 211,156 | 232,870 |
| Net income 1 | 65,500 | 45,918 | 67,234 | 74,900 | 105,398 | 132,941 | 136,499 | 152,202 |
| Net Debt 1 | 129,729 | 163,129 | 371,743 | 438,000 | 428,379 | 398,590 | 332,662 | 248,116 |
| Reference price 2 | 1,843.00 | 2,058.00 | 3,233.00 | 3,400.00 | 6,017.00 | 7,150.00 | 7,150.00 | 7,150.00 |
| Nbr of stocks (in thousands) | 160,616 | 160,698 | 160,747 | 159,482 | 157,704 | 157,747 | - | - |
| Announcement Date | 17/02/22 | 17/02/23 | 16/02/24 | 19/02/25 | 19/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.42x | 1.14x | 5.41x | 3.34% | 7.16B | |
| 13.33x | 1.01x | 5.42x | 3.49% | 30.66B | |
| 13.83x | 1x | 5.62x | 3.98% | 25.97B | |
| 14.59x | 1.25x | 5.41x | 3.95% | 8.25B | |
| 9.81x | 1x | 5.72x | 3.02% | 6.22B | |
| 8.69x | - | - | 3.5% | 5.73B | |
| 24.07x | 1.58x | 11.95x | 0.18% | 5.54B | |
| 5.48x | 0.48x | 2.99x | 5.33% | 5.31B | |
| 18.66x | - | - | 3% | 5.13B | |
| 25.91x | 3.26x | 15.48x | 0.88% | 4.27B | |
| Average | 14.28x | 1.34x | 7.25x | 3.07% | 10.43B | |
| Weighted average by Cap. | 13.70x | 1.14x | 6.20x | 3.4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5101 Stock
- Valuation The Yokohama Rubber Company, Limited
Select your edition
All financial news and data tailored to specific country editions
