Valuation The Yokohama Rubber Company, Limited OTC Markets
Stocks
YORUY
US98600R1086
Tires & Rubber Products
|
Market Closed -
OTC Markets
23:21:10 18/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 47.98 USD | +30.20% |
|
-.--% | +30.20% |
| 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 | 1,102,023 | - | - |
| Change | - | 11.72% | 57.14% | 4.34% | 75% | 16.14% | - | - |
| Enterprise Value (EV) 1 | 425,744 | 493,846 | 891,439 | 980,238 | 1,377,283 | 1,504,160 | 1,440,898 | 1,360,599 |
| Change | - | 16% | 80.51% | 9.96% | 40.5% | 9.21% | -4.21% | -5.57% |
| P/E | 4.51x | 7.19x | 7.71x | 7.27x | 9x | 8.24x | 7.98x | 7.06x |
| PBR | 0.56x | 0.54x | 0.7x | 0.61x | 0.92x | 0.96x | 0.88x | 0.8x |
| PEG | - | -0.2x | 0.2x | 0.6x | 0.2x | 0.3x | 2.42x | 0.5x |
| Capitalization / Revenue | 0.44x | 0.38x | 0.53x | 0.5x | 0.77x | 0.82x | 0.79x | 0.76x |
| EV / Revenue | 0.63x | 0.57x | 0.9x | 0.9x | 1.12x | 1.12x | 1.04x | 0.94x |
| EV / EBITDA | 3.3x | 4.16x | 5.58x | 5.29x | 6.08x | 5.34x | 5.01x | 4.38x |
| EV / EBIT | 5.09x | 7.17x | 8.88x | 8.22x | 9.01x | 7.25x | 6.84x | 5.88x |
| EV / FCF | 6.67x | -69.3x | -4.84x | 10.5x | - | 21.3x | 13.1x | 10.2x |
| FCF Yield | 15% | -1.44% | -20.7% | 9.5% | - | 4.69% | 7.63% | 9.84% |
| Dividend per Share 2 | 65 | 66 | 84 | 50 | 134 | 238.2 | 271.9 | 340.4 |
| Rate of return | 3.53% | 3.21% | 2.6% | 1.47% | 2.23% | 3.41% | 3.89% | 4.87% |
| EPS 2 | 408.5 | 286.4 | 419.3 | 467.8 | 668.6 | 847.4 | 875.3 | 989.2 |
| Distribution rate | 15.9% | 23% | 20% | 10.7% | 20% | 28.1% | 31.1% | 34.4% |
| 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 | 287,851 | 310,837 |
| EBIT 1 | 83,636 | 68,851 | 100,351 | 119,200 | 152,901 | 207,604 | 210,696 | 231,514 |
| Net income 1 | 65,500 | 45,918 | 67,234 | 74,900 | 105,398 | 132,941 | 136,226 | 151,392 |
| Net Debt 1 | 129,729 | 163,129 | 371,743 | 438,000 | 428,379 | 402,137 | 338,876 | 258,576 |
| Reference price 2 | 1,843.00 | 2,058.00 | 3,233.00 | 3,400.00 | 6,017.00 | 6,986.00 | 6,986.00 | 6,986.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.24x | 1.01x | 5.34x | 3.46% | 30.36B | |
| 13.72x | 1x | 5.6x | 4% | 26.1B | |
| 8.24x | 1.12x | 5.34x | 3.41% | 7B | |
| 10.04x | 1.02x | 5.85x | 2.95% | 6.37B | |
| 8.8x | - | - | 3.46% | 5.8B | |
| 18.44x | - | - | 3.04% | 5.07B | |
| 8x | 0.97x | 4.74x | 3.6% | 3.79B | |
| 9.31x | 0.64x | 5.16x | 4.35% | 3.4B | |
| 35.56x | 1.9x | 10.67x | 1.88% | 2.51B | |
| Average | 13.93x | 1.09x | 6.10x | 3.35% | 10.05B | |
| Weighted average by Cap. | 13.03x | 1.03x | 5.60x | 3.55% |
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
- YORUY Stock
- Valuation The Yokohama Rubber Company, Limited
Select your edition
All financial news and data tailored to specific country editions
