|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,374.00 JPY | +0.17% |
|
+0.23% | +9.98% |
| Nov. 20 | Indonesian state-run firm to buy 320,000 vehicles for its cooperative programme, CEO says | RE |
| Nov. 12 | Isuzu Motors' Attributable Profit Drops 11% in Fiscal H1 | MT |
Company Valuation: Isuzu Motors Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 876,936 | 1,230,917 | 1,224,015 | 1,538,544 | 1,444,449 | 1,644,537 | - | - |
| Change | - | 40.37% | -0.56% | 25.7% | -6.12% | 13.85% | - | - |
| Enterprise Value (EV) 1 | 768,305 | 1,380,709 | 1,353,571 | 1,694,578 | 1,653,544 | 1,965,168 | 1,987,977 | 1,995,311 |
| Change | - | 79.71% | -1.97% | 25.19% | -2.42% | 18.85% | 1.16% | 0.37% |
| P/E ratio | 20.5x | 9.75x | 8.07x | 8.94x | 11x | 11.8x | 9.56x | 8.23x |
| PBR | 0.86x | 1.03x | 0.94x | 1.05x | 1x | 1.22x | 1.12x | 1.04x |
| PEG | - | 0x | 0.4x | 0.5x | -0.5x | 1.25x | 0.4x | 0.5x |
| Capitalization / Revenue | 0.46x | 0.49x | 0.38x | 0.45x | 0.45x | 0.47x | 0.45x | 0.43x |
| EV / Revenue | 0.4x | 0.55x | 0.42x | 0.5x | 0.52x | 0.56x | 0.55x | 0.52x |
| EV / EBITDA | 4.31x | 4.84x | 3.75x | 4.15x | 4.81x | 6.28x | 5.51x | 4.9x |
| EV / EBIT | 8.03x | 7.38x | 5.34x | 5.78x | 7.22x | 7.42x | 6.17x | 6.53x |
| EV / FCF | 5.93x | -5.55x | 9.24x | 11.8x | 41.6x | 39.3x | 21.5x | 14.2x |
| FCF Yield | 16.9% | -18% | 10.8% | 8.47% | 2.4% | 2.54% | 4.65% | 7.05% |
| Dividend per Share 2 | 30 | 66 | 79 | 92 | 92 | 92.62 | 102.1 | 117 |
| Rate of return | 2.52% | 4.16% | 5% | 4.48% | 4.56% | 3.91% | 4.31% | 4.94% |
| EPS 2 | 57.91 | 162.9 | 195.8 | 229.9 | 183 | 200.3 | 247.8 | 288.1 |
| Distribution rate | 51.8% | 40.5% | 40.4% | 40% | 50.3% | 46.2% | 41.2% | 40.6% |
| Net sales 1 | 1,908,150 | 2,514,291 | 3,195,537 | 3,386,676 | 3,208,084 | 3,516,000 | 3,621,231 | 3,801,497 |
| EBITDA 1 | 178,266 | 285,532 | 360,801 | 408,118 | 343,468 | 312,736 | 360,635 | 407,402 |
| EBIT 1 | 95,732 | 187,197 | 253,546 | 293,085 | 229,109 | 265,000 | 322,000 | 305,668 |
| Net income 1 | 42,708 | 126,193 | 151,743 | 176,442 | 134,363 | 185,000 | 192,000 | 191,711 |
| Net Debt 1 | -108,631 | 149,792 | 129,556 | 156,034 | 209,095 | 320,630 | 343,440 | 350,774 |
| Reference price 2 | 1,189.00 | 1,588.00 | 1,579.00 | 2,055.00 | 2,016.50 | 2,370.00 | 2,370.00 | 2,370.00 |
| Nbr of stocks (in thousands) | 737,541 | 775,137 | 775,183 | 748,683 | 716,315 | 693,898 | - | - |
| Announcement Date | 5/13/21 | 5/13/22 | 5/12/23 | 5/14/24 | 5/14/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.92x | 0.56x | 6.28x | 3.91% | 10.48B | |
| 11.42x | 1.36x | 11.87x | 3.11% | 255B | |
| 8.84x | 0.35x | 3.2x | 0.75% | 72.33B | |
| 8.97x | 0.1x | 0.74x | 4.01% | 69.22B | |
| 11.71x | 0.2x | 2.12x | 3.84% | 68.18B | |
| 10.22x | 0.07x | 0.63x | 4% | 62.77B | |
| 17.64x | 0.26x | 4.45x | 5.05% | 52.12B | |
| 6.77x | 1.06x | 11.25x | 3.81% | 45.27B | |
| 29.72x | 2.74x | 18.8x | 0.76% | 45.17B | |
| 12.35x | 0.56x | 9.26x | 4.81% | 37.83B | |
| Average | 12.76x | 0.73x | 6.86x | 3.4% | 71.8B | |
| Weighted average by Cap. | 12.18x | 0.85x | 7.66x | 3.24% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 7202 Stock
- Valuation Isuzu Motors Limited
Select your edition
All financial news and data tailored to specific country editions
