THE YOKOHAMA RUBBER CO., LTD.

5101・Prime Market・Rubber Products

Official website

THE YOKOHAMA RUBBER CO., LTD.

5101・Prime Market・Rubber Products

Official website

THE YOKOHAMA RUBBER CO., LTD.5101

Reference Indicators

Market Cap

13,044¥100M

P/E (Forecast)

—

P/B

1.2x

Dividend Yield (Forecast)

2.19%

ROE

10.2%

EV/EBITDA

5.9x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	670,809	860,477	985,333	1,094,746	1,234,959
Cost of Sales	447,178	572,803	659,442	704,995	788,154
Gross Profit	223,631	287,674	325,891	389,750	446,805
SG&A Expenses	161,469	217,585	226,764	255,371	280,228
Operating Income	83,636	68,851	100,351	119,157	152,901
Pre-tax Income	85,199	71,622	105,975	115,359	157,186
Income Taxes	25,645	24,473	37,545	39,228	50,401
Net Income	65,500	45,918	67,234	74,919	105,398
EBITDA	129,196	118,765	159,845	185,314	226,523
Gross Margin	33.3%	33.4%	33.1%	35.6%	36.2%
Operating Margin	12.5%	8.0%	10.2%	10.9%	12.4%
ROA	6.6%	4.0%	4.2%	4.3%	5.3%
ROE	12.5%	7.5%	9.1%	8.4%	10.2%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
タイヤ	1,121,284	0	0.0%
MB	105,552	0	0.0%
その他	8,123	0	0.0%