|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,180.00 JPY | -0.56% |
|
+1.99% | +1.08% |
| Nov. 14 | Japan's automotive union group vows no retreat on wage demands despite tariff pain | RE |
| Nov. 14 | Japan's top auto labour union group chief says no option to scale back wage demand next year | RE |
Company Valuation: Toyota Motor Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 24,089,951 | 30,631,613 | 25,502,542 | 51,110,075 | 34,171,258 | 41,446,178 | - | - |
| Change | - | 27.16% | -16.74% | 100.41% | -33.14% | 21.29% | - | - |
| Enterprise Value (EV) 1 | 40,433,272 | 51,014,316 | 47,365,849 | 78,259,795 | 57,045,974 | 69,206,542 | 71,285,279 | 71,803,759 |
| Change | - | 26.17% | -7.15% | 65.22% | -27.11% | 21.32% | 3% | 0.73% |
| P/E ratio | 10.7x | 10.8x | 10.5x | 10.4x | 7.28x | 12.1x | 9.96x | 9.2x |
| PBR | 1.03x | 1.17x | 0.9x | 1.49x | 0.95x | 1.08x | 1.02x | 0.95x |
| PEG | - | 0.4x | -0.8x | 0x | -4.18x | -0.5x | 0.5x | 1.11x |
| Capitalization / Revenue | 0.89x | 0.98x | 0.69x | 1.13x | 0.71x | 0.83x | 0.8x | 0.78x |
| EV / Revenue | 1.49x | 1.63x | 1.27x | 1.74x | 1.19x | 1.39x | 1.38x | 1.35x |
| EV / EBITDA | 13.2x | 12.7x | 9.94x | 10.5x | 9.27x | 12x | 11.3x | 10.7x |
| EV / EBIT | 18.4x | 17x | 17.4x | 14.6x | 11.9x | 17.8x | 16.2x | 15.3x |
| EV / FCF | 28.2x | 16.2x | 31.5x | 33.2x | 36.5x | 44.4x | 35.4x | 30.9x |
| FCF Yield | 3.55% | 6.17% | 3.18% | 3.02% | 2.74% | 2.25% | 2.82% | 3.24% |
| Dividend per Share 2 | 48 | 52 | 60 | 75 | 90 | 95.56 | 110.8 | 120.4 |
| Rate of return | 2.79% | 2.34% | 3.19% | 1.98% | 3.44% | 3% | 3.48% | 3.79% |
| EPS 2 | 160.6 | 205.2 | 179.5 | 365.9 | 359.6 | 263.5 | 319.1 | 345.7 |
| Distribution rate | 29.9% | 25.3% | 33.4% | 20.5% | 25% | 36.3% | 34.7% | 34.8% |
| Net sales 1 | 27,214,594 | 31,379,507 | 37,154,298 | 45,095,325 | 48,036,704 | 49,939,964 | 51,685,302 | 53,092,694 |
| EBITDA 1 | 3,074,648 | 4,002,897 | 4,764,929 | 7,440,000 | 6,156,086 | 5,789,510 | 6,321,553 | 6,737,985 |
| EBIT 1 | 2,197,748 | 2,995,697 | 2,725,025 | 5,352,934 | 4,795,586 | 3,882,304 | 4,402,056 | 4,699,547 |
| Net income 1 | 2,245,261 | 2,850,110 | 2,451,318 | 4,944,933 | 4,765,086 | 3,275,805 | 3,855,757 | 4,101,621 |
| Net Debt 1 | 16,343,321 | 20,382,703 | 21,863,307 | 27,149,720 | 22,874,716 | 27,760,364 | 29,839,101 | 30,357,581 |
| Reference price 2 | 1,723.20 | 2,222.50 | 1,880.00 | 3,792.00 | 2,616.00 | 3,180.00 | 3,180.00 | 3,180.00 |
| Nbr of stocks (in thousands) | 13,979,777 | 13,782,503 | 13,565,182 | 13,478,395 | 13,062,407 | 13,033,389 | - | - |
| Announcement Date | 5/12/21 | 5/11/22 | 5/10/23 | 5/8/24 | 5/8/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.07x | 1.39x | 11.95x | 3% | 268B | |
| 11.27x | 0.19x | 1.89x | 3.95% | 66.51B | |
| 8.04x | 0.32x | 3.05x | 0.82% | 66.11B | |
| 8.32x | 0.06x | 0.44x | 4.38% | 63.02B | |
| 9.71x | 0.05x | 0.5x | 4.48% | 57.56B | |
| 17.55x | 0.26x | 4.44x | 4.88% | 52.56B | |
| 30.52x | 2.81x | 19.27x | 0.74% | 46.57B | |
| 6.02x | 1.03x | 10.89x | 4.28% | 40.87B | |
| 11.07x | 0.51x | 8.14x | 4.71% | 39.2B | |
| 12.37x | 0.68x | 5.04x | 2.05% | 29.25B | |
| Average | 12.69x | 0.73x | 6.56x | 3.33% | 72.98B | |
| Weighted average by Cap. | 12.31x | 0.88x | 7.72x | 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
- 7203 Stock
- Valuation Toyota Motor Corporation
Select your edition
All financial news and data tailored to specific country editions
