Valuation SWCC Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-31 am EDT			5-day change	1st Jan Change
11,350.00 ^JPY	+7.48%		-0.18%	+9.77%

Jun. 28	Japan's Nikkei cuts losses as Tokyo Electron regains ground; chip stocks down	RE
Jun. 22	Mizuho Securities Upgrades SWCC to Buy from Neutral; Price Target is 17,000 Yen	MT

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	336,144	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	-5.72%	-	-
Enterprise Value (EV) ¹	91,067	93,112	136,995	217,743	385,270	364,354	355,786	344,150
Change	-	2.25%	47.13%	58.94%	76.94%	-5.43%	-2.35%	-3.27%
P/E	5.99x	6.02x	13.1x	16x	18.9x	16.5x	13.9x	12.3x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	3x	2.65x	2.34x
PEG	-	12.02x	-2.31x	0.5x	0.3x	1.96x	0.8x	1x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	1.02x	0.98x	0.93x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.11x	1.04x	0.95x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	9.57x	8.09x	7.06x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	11.7x	9.7x	8.36x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	38.4x	20.3x	15.6x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	2.6%	4.92%	6.4%
Dividend per Share ²	50	60	90	136	223	271	314	352
Rate of return	2.66%	3.17%	2.32%	2.2%	1.85%	2.39%	2.77%	3.1%
EPS ²	313.4	315	297.1	385.7	636.5	689.9	814.3	919.3
Distribution rate	16%	19%	30.3%	35.3%	35%	39.3%	38.6%	38.3%
Net sales ¹	199,194	209,111	213,904	237,862	277,736	329,130	343,579	360,580
EBITDA ¹	13,384	14,215	16,462	24,838	34,334	38,089	43,971	48,762
EBIT ¹	10,039	10,474	12,824	20,935	27,320	31,268	36,690	41,143
Net income ¹	9,353	9,410	8,838	11,400	18,840	20,433	24,115	27,219
Net Debt ¹	34,993	36,487	22,444	34,715	28,720	28,211	19,642	8,006
Reference price ²	1,879.00	1,895.00	3,880.00	6,190.00	12,040.00	11,350.00	11,350.00	11,350.00
Nbr of stocks (in thousands)	29,842	29,881	29,523	29,568	29,614	29,616	-	-
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.($)
SWCC CORPORATION	16.45x	1.11x	9.57x	2.39%	2.11B
PRYSMIAN S.P.A.	25.7x	1.66x	12.91x	0.85%	39.66B
JIANGSU ETERN COMPANY LIMITED	36.71x	5.25x	28.08x	-	6.93B
NEXANS	18.85x	0.95x	7.9x	2.37%	6.63B
CENERGY HOLDINGS S.A.	17.97x	2.15x	11.87x	1.63%	5.31B
LS CORP.	14.49x	0.38x	6.79x	0.95%	5.08B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	18.24x	2.28x	12.25x	1.67%	5.01B
KEI INDUSTRIES LIMITED	53.52x	3.93x	38.11x	0.12%	5.01B
Average	25.24x	2.21x	15.93x	1.43%	9.47B
Weighted average by Cap.	25.90x	2.05x	14.91x	1.12%