Valuation SWCC Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-17 am EDT			5-day change	1st Jan Change
10,470.00 ^JPY	-5.42%		-10.59%	+1.26%

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	310,081	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	-13.03%	-	-
Enterprise Value (EV) ¹	91,067	93,112	136,995	217,743	385,270	338,292	329,724	318,087
Change	-	2.25%	47.13%	58.94%	76.94%	-12.19%	-2.53%	-3.53%
P/E	5.99x	6.02x	13.1x	16x	18.9x	15.2x	12.9x	11.4x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	2.77x	2.44x	2.16x
PEG	-	12.02x	-2.31x	0.5x	0.3x	1.81x	0.7x	0.9x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	0.94x	0.9x	0.86x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.03x	0.96x	0.88x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	8.88x	7.5x	6.52x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	10.8x	8.99x	7.73x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	35.7x	18.8x	14.4x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	2.8%	5.31%	6.93%
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%	2.59%	3%	3.36%
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	10,470.00	10,470.00	10,470.00
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	15.18x	1.03x	8.88x	2.59%	1.91B
PRYSMIAN S.P.A.	26.56x	1.76x	13.49x	0.81%	41.14B
JIANGSU ETERN COMPANY LIMITED	45.92x	6.49x	34.76x	-	8.64B
NEXANS	19.77x	1x	8.31x	2.32%	6.77B
LS CORP.	15.63x	0.4x	7.05x	0.88%	5.3B
CENERGY HOLDINGS S.A.	16.84x	1.97x	11.26x	1.75%	4.87B
KEI INDUSTRIES LIMITED	52.45x	3.85x	37.32x	0.12%	4.86B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	16.95x	2.07x	11.12x	1.82%	4.58B
Average	26.16x	2.32x	16.53x	1.47%	9.76B
Weighted average by Cap.	27.54x	2.27x	16.05x	1.09%