Valuation SWCC Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-01 am EDT			5-day change	1st Jan Change
14,360.00 ^JPY	-3.95%		+6.53%	+38.88%

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	442,860	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	24.21%	-	-
Enterprise Value (EV) ¹	91,067	93,112	136,995	217,743	385,270	464,999	461,926	451,098
Change	-	2.25%	47.13%	58.94%	76.94%	20.69%	-0.66%	-2.34%
P/E	5.99x	6.02x	13.1x	16x	18.9x	19x	17.5x	15.6x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	3.89x	3.43x	3.01x
PEG	-	12.02x	-2.31x	0.5x	0.3x	0.8x	2.04x	1.2x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	1.32x	1.26x	1.19x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.39x	1.32x	1.22x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	11x	9.99x	8.82x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	13.1x	11.9x	10.4x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	40.7x	24.1x	18.8x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	2.46%	4.14%	5.33%
Dividend per Share ²	50	60	90	136	223	292.2	327.4	366
Rate of return	2.66%	3.17%	2.32%	2.2%	1.85%	1.95%	2.19%	2.45%
EPS ²	313.4	315	297.1	385.7	636.5	786.2	853.7	960.5
Distribution rate	16%	19%	30.3%	35.3%	35%	37.2%	38.3%	38.1%
Net sales ¹	199,194	209,111	213,904	237,862	277,736	334,418	350,330	370,975
EBITDA ¹	13,384	14,215	16,462	24,838	34,334	42,410	46,221	51,173
EBIT ¹	10,039	10,474	12,824	20,935	27,320	35,432	38,840	43,334
Net income ¹	9,353	9,410	8,838	11,400	18,840	23,290	25,288	28,450
Net Debt ¹	34,993	36,487	22,444	34,715	28,720	22,139	19,065	8,238
Reference price ²	1,879.00	1,895.00	3,880.00	6,190.00	12,040.00	14,950.00	14,950.00	14,950.00
Nbr of stocks (in thousands)	29,842	29,881	29,523	29,568	29,614	29,623	-	-
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	19.01x	1.39x	10.96x	1.95%	2.77B
PRYSMIAN S.P.A.	25.82x	1.68x	13.13x	0.84%	40.8B
JIANGSU ETERN COMPANY LIMITED	38.36x	6.93x	29.58x	-	8.76B
NEXANS	19.58x	1.01x	8.4x	2.24%	7.08B
LS CORP.	15x	0.37x	6.05x	0.81%	6.22B
CENERGY HOLDINGS S.A.	18.63x	2.21x	12.59x	1.59%	5.65B
KEI INDUSTRIES LIMITED	59.96x	4.42x	42.84x	0.1%	5.63B
Average	28.05x	2.57x	17.65x	1.26%	10.99B
Weighted average by Cap.	27.52x	2.34x	16.05x	1.03%