Valuation SWCC Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-19 am EDT			5-day change	1st Jan Change
2,458.00 ^JPY	-1.52%		-13.66%	+18.86%

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	364,064	-	-
Change	-	0.98%	102.3%	59.78%	94.81%	2.11%	-	-
Enterprise Value (EV) ¹	91,067	93,112	136,995	217,743	385,270	386,202	381,232	374,523
Change	-	2.25%	47.13%	58.94%	76.94%	0.24%	-1.29%	-1.76%
P/E	5.99x	6.02x	13.1x	16x	18.9x	15.5x	14x	12.4x
PBR	0.96x	0.84x	1.51x	2.19x	3.62x	3.18x	2.78x	2.44x
PEG	-	12.02x	-2.31x	0.5x	0.3x	0.6x	1.3x	1x
Capitalization / Revenue	0.28x	0.27x	0.54x	0.77x	1.28x	1.08x	1.02x	0.96x
EV / Revenue	0.46x	0.45x	0.64x	0.92x	1.39x	1.15x	1.07x	0.99x
EV / EBITDA	6.8x	6.55x	8.32x	8.77x	11.2x	9.09x	8.07x	7.14x
EV / EBIT	9.07x	8.89x	10.7x	10.4x	14.1x	10.9x	9.57x	8.41x
EV / FCF	-83.5x	151x	7.3x	16.5x	42.1x	33.8x	19.9x	15.6x
FCF Yield	-1.2%	0.66%	13.7%	6.05%	2.37%	2.96%	5.02%	6.41%
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%	2.6%	2.88%	3.23%
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	2,458.00	2,458.00	2,458.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SWCC CORPORATION	15.77x	1.17x	9.22x	2.56%	2.34B
SIEMENS AG	24.98x	2.96x	16.12x	2.06%	234B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13.45x	1.64x	7.4x	3.8%	194B
SCHNEIDER ELECTRIC SE	26.41x	3.46x	15.81x	1.84%	161B
EATON CORPORATION PLC	34.77x	5.17x	21.71x	1.13%	152B
DELTA ELECTRONICS, INC.	40.03x	5.34x	23.91x	1.24%	131B
TRANE TECHNOLOGIES PLC	30.28x	4.36x	21.36x	0.89%	101B
DELTA ELECTRONICS (THAILAND)	90.17x	11.16x	63.8x	0.35%	93.7B
EMERSON ELECTRIC CO.	33.08x	5.32x	18.51x	1.37%	90.07B
JOHNSON CONTROLS INTERNATIONAL PLC	30.4x	3.79x	20.37x	1.12%	88.12B
Average	33.93x	4.44x	21.82x	1.64%	124.6B
Weighted average by Cap.	32.43x	4.29x	20.69x	1.76%