Valuation Suzuki Motor Corporation

Equities

7269

JP3397200001

Auto & Truck Manufacturers

Delayed Japan Exchange Other stock markets 01:30:13 2026-04-17 am EDT			5-day change	1st Jan Change
1,905.00 ^JPY	-0.83%		+4.35%	-18.38%

Apr. 16	Renault bets on EVs, hybrids to win over aspirational Indian buyers	RE
Apr. 14	Glydways, Inc. announced that it has received $170 million in funding from Suzuki Motor Corporation, ACS, Actividades de Construcción y Servicios, S.A., Khosla Ventures, LLC, Mitsui Chemicals, Inc., Gates Frontier, LLC, Obayashi Corporation	CI

Company Valuation: Suzuki Motor Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,439,929	2,045,929	2,333,340	3,353,835	3,491,989	3,706,135	-	-
Change	-	-16.15%	14.05%	43.74%	4.12%	6.13%	-	-
Enterprise Value (EV) ¹	1,984,654	1,633,458	2,093,327	3,085,585	3,374,578	3,373,860	3,172,840	2,920,689
Change	-	-17.7%	28.15%	47.4%	9.37%	-0.02%	-5.96%	-7.95%
P/E ratio	16.7x	12.8x	10.6x	12.6x	8.39x	9.41x	8.64x	7.72x
PBR	1.45x	1.09x	1.12x	1.35x	1.18x	1.13x	1.02x	0.93x
PEG	-	1.35x	0.3x	0.6x	0.2x	-1.76x	0.96x	0.6x
Capitalization / Revenue	0.77x	0.57x	0.5x	0.62x	0.6x	0.6x	0.56x	0.53x
EV / Revenue	0.62x	0.46x	0.45x	0.57x	0.58x	0.54x	0.48x	0.42x
EV / EBITDA	6x	4.63x	3.97x	4.66x	3.78x	4.09x	3.51x	2.96x
EV / EBIT	10.2x	8.53x	5.97x	6.63x	5.25x	5.75x	4.9x	4.09x
EV / FCF	10.9x	24.1x	-130x	253x	13.5x	11.9x	10.9x	8.06x
FCF Yield	9.19%	4.15%	-0.77%	0.4%	7.41%	8.4%	9.2%	12.4%
Dividend per Share ²	22.5	22.75	25	30.5	41	47	53.56	60.6
Rate of return	1.79%	2.16%	2.08%	1.75%	2.27%	2.45%	2.79%	3.15%
EPS ²	75.41	82.55	113.8	138.4	215.7	204.1	222.4	248.9
Distribution rate	29.8%	27.6%	22%	22%	19%	23%	24.1%	24.3%
Net sales ¹	3,178,209	3,568,380	4,641,644	5,374,255	5,825,161	6,202,189	6,572,750	6,959,926
EBITDA ¹	330,977	352,965	527,833	662,778	892,707	825,366	903,946	988,263
EBIT ¹	194,432	191,460	350,551	465,563	642,851	586,880	647,826	714,553
Net income ¹	146,421	160,345	221,107	267,717	416,050	393,835	428,471	478,556
Net Debt ¹	-455,275	-412,471	-240,013	-268,250	-117,411	-332,275	-533,296	-785,446
Reference price ²	1,256.25	1,053.25	1,201.00	1,738.50	1,810.00	1,921.00	1,921.00	1,921.00
Nbr of stocks (in thousands)	1,942,232	1,942,491	1,942,831	1,929,155	1,929,276	1,929,274	-	-
Announcement Date	5/13/21	5/11/22	5/15/23	5/13/24	5/12/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
SUZUKI MOTOR CORPORATION	9.41x	0.54x	4.09x	2.45%	23.28B
TOYOTA MOTOR CORPORATION	11.69x	1.47x	13.15x	2.84%	278B
HYUNDAI MOTOR COMPANY	11.58x	1.33x	14.19x	2.16%	83.46B
GENERAL MOTORS COMPANY	6.47x	0.31x	2.41x	0.94%	70.55B
MERCEDES-BENZ GROUP AG	9.21x	0.17x	1.55x	6.1%	59.57B
BMW AG	7.77x	0.02x	0.16x	4.94%	57.91B
VOLKSWAGEN AG	4.34x	0.03x	0.29x	6.88%	53.64B
FORD MOTOR COMPANY	1242.76x	0.26x	3.65x	4.84%	49.9B
MAHINDRA & MAHINDRA LIMITED	24.88x	2.34x	16.12x	0.9%	38.66B
GEELY AUTOMOBILE HOLDINGS LIMITED	13.41x	0.54x	7.08x	2.28%	34.12B
Average	134.15x	0.70x	6.27x	3.43%	74.88B
Weighted average by Cap.	92.88x	0.92x	8.37x	3.29%