Valuation Sumida Corporation

Stocks

Delayed Japan Exchange 10:15:00 25/09/2026 +04			5-day change	1st Jan Change
1,223.00 ^JPY	-1.13%		-0.89%	+6.91%

07-31	Sumida Corporation Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-31	Sumida Corporation Declares Dividend for the Second Quarter Ended June 30, 2026, Payable on August 28, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	34,455	37,364	37,621	29,314	37,821	40,945	-	-
Change	-	8.44%	0.69%	-22.08%	29.02%	8.26%	-	-
Enterprise Value (EV)	84,981	92,966	91,712	83,003	95,715	40,945	40,945	40,945
Change	-	9.4%	-1.35%	-9.5%	15.32%	-57.22%	0%	0%
P/E	13.1x	7.33x	6.89x	49.4x	10.5x	12.4x	9.1x	8.44x
PBR	0.9x	0.8x	0.68x	0.5x	0.61x	0.64x	0.62x	0.59x
PEG	-	0.1x	-0.6x	-0.6x	0x	-1.39x	0.2x	1.09x
Capitalization / Revenue	0.33x	0.27x	0.25x	0.2x	0.26x	0.25x	0.24x	0.22x
EV / Revenue	0x	0x	0x	0x	0x	0.25x	0.24x	0.22x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.85x	4.82x	4.55x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	28	47	51	53	53	53	53	53
Rate of return	2.21%	3.42%	4.42%	5.98%	4.63%	4.28%	4.28%	4.28%
EPS ²	96.68	187.5	167.5	17.96	109.5	99.7	136	146.5
Distribution rate	29%	25.1%	30.5%	295%	48.4%	53.2%	39%	36.2%
Net sales ¹	104,920	138,600	147,672	143,978	147,194	164,000	174,000	182,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	5,326	8,189	8,564	4,513	7,439	7,000	8,500	9,000
Net income ¹	2,629	5,099	5,064	590	3,618	3,300	4,500	4,850
Net Debt	50,526	55,602	54,091	53,689	57,894	-	-	-
Reference price ²	1,267.00	1,374.00	1,153.00	887.00	1,144.00	1,237.00	1,237.00	1,237.00
Nbr of stocks (in thousands)	27,194	27,194	32,628	33,048	33,061	33,100	-	-
Announcement Date	04/02/22	07/02/23	07/02/24	07/02/25	06/02/26	-	-	-

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.($)
SUMIDA CORPORATION	12.41x	-	-	4.28%	258M
AMPHENOL CORPORATION	32.6x	6.08x	18.54x	0.69%	205B
HON HAI PRECISION INDUSTRY CO., LTD.	13.44x	0.3x	6.73x	3.74%	110B
EOPTOLINK TECHNOLOGY INC., LTD.	28.32x	10.19x	20.7x	0.45%	90.3B
MURATA MANUFACTURING CO., LTD.	38.66x	6.34x	20.72x	0.9%	89.57B
SAMSUNG ELECTRO-MECHANICS CO., LTD.	72.32x	7.72x	35.86x	0.19%	81.1B
LUXSHARE PRECISION INDUSTRY CO., LTD.	18.56x	1.1x	12.36x	0.69%	62.63B
COHERENT CORP.	39.26x	5.52x	20.77x	0.01%	56.91B
SUZHOU TFC OPTICAL COMMUNICATION CO., LTD.	63.78x	29.24x	66.32x	0.4%	43.51B
CELESTICA INC.	32.15x	2.03x	21.96x	-.--%	42.91B
Average	35.15x	7.61x	24.89x	1.14%	78.24B
Weighted average by Cap.	35.28x	6.57x	21.68x	0.96%