Valuation SWCC Corporation OTC Markets

Stocks

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

Aug. 07	Swcc Corporation Revises Second Quarter-End and Year-End Dividend Guidance for the Fiscal Year Ending March 31, 2027	CI
Aug. 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	350,733	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	-1.63%	-	-
Enterprise Value (EV) ¹	91,067	93,112	136,995	217,743	385,270	372,872	367,902	361,193
Change	-	2.25%	47.13%	58.94%	76.94%	-3.22%	-1.33%	-1.82%
P/E	5.99x	6.02x	13.1x	16x	18.9x	15x	13.5x	12x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	3.07x	2.68x	2.35x
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	1.04x	0.98x	0.93x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.11x	1.03x	0.95x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	8.78x	7.78x	6.89x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	10.5x	9.23x	8.11x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	32.7x	19.2x	15x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	3.06%	5.2%	6.65%
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%	2.69%	2.99%	3.36%
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	2,368.00	2,368.00	2,368.00
Nbr of stocks (in thousands)	149,212	149,407	147,617	147,842	148,069	148,114	-	-
Announcement Date	5/12/22	5/12/23	5/13/24	5/13/25	5/14/26	-	-	-

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	23.96x	2.86x	15.7x	2.15%	225B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.86x	1.52x	7x	3.92%	181B
SCHNEIDER ELECTRIC SE	25.36x	3.32x	15.22x	1.91%	155B
EATON CORPORATION PLC	33.94x	5.05x	21.23x	1.16%	148B
DELTA ELECTRONICS, INC.	39.47x	5.25x	23.55x	1.26%	128B
TRANE TECHNOLOGIES PLC	30.45x	4.38x	21.48x	0.89%	102B
DELTA ELECTRONICS (THAILAND)	88.01x	10.89x	62.26x	0.36%	90.91B
JOHNSON CONTROLS INTERNATIONAL PLC	30.91x	3.85x	20.69x	1.1%	89.61B
EMERSON ELECTRIC CO.	32.87x	5.29x	18.41x	1.38%	89.5B
Average	35.31x	4.71x	22.84x	1.57%	134.23B
Weighted average by Cap.	31.88x	4.22x	20.40x	1.79%