Valuation Nissan Motor Co., Ltd.

Equities

Delayed Japan Exchange Other stock markets 07:30:00 22/04/2026 BST			5-day change	1st Jan Change
366.90 ^JPY	-0.84%		+1.33%	-5.95%

04-21	Chery plans smaller cars for Europe but timing still unclear, executive says	RE
04-21	Nissan North America is recalling 47,928 US vehicles as air bag inflator may detach from steering wheel - NHTSA	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,410,105	2,144,255	1,962,180	2,275,136	1,322,533	1,293,423	-	-
Change	-	-11.03%	-8.49%	15.95%	-41.87%	-2.2%	-	-
Enterprise Value (EV) ¹	7,975,311	5,708,666	6,986,856	7,954,383	7,224,881	7,204,151	7,640,077	7,749,650
Change	-	-28.42%	22.39%	13.85%	-9.17%	-0.29%	6.05%	1.43%
P/E ratio	-5.37x	9.95x	8.84x	5.51x	-2.02x	-2.23x	27.3x	7.59x
PBR	0.61x	0.47x	0.38x	0.38x	0.27x	0.29x	0.29x	0.28x
PEG	-	-0x	3.04x	0.1x	0x	0.2x	-0x	0x
Capitalization / Revenue	0.31x	0.25x	0.19x	0.18x	0.1x	0.11x	0.1x	0.1x
EV / Revenue	1.01x	0.68x	0.66x	0.63x	0.57x	0.6x	0.61x	0.6x
EV / EBITDA	74x	10.6x	9.81x	8.64x	16.5x	30.1x	19.1x	14.6x
EV / EBIT	-52.9x	23.1x	18.5x	14x	104x	-190x	58.7x	34.2x
EV / FCF	8.36x	8.15x	9.03x	53.7x	-33.2x	-11.7x	-35x	49x
FCF Yield	12%	12.3%	11.1%	1.86%	-3.01%	-8.52%	-2.86%	2.04%
Dividend per Share ²	-	5	10	20	-	-	1	5.901
Rate of return	-	0.91%	2%	3.29%	-	-	0.27%	1.59%
EPS ²	-114.7	55.07	56.67	110.5	-187.1	-166.3	13.58	48.75
Distribution rate	-	9.08%	17.6%	18.1%	-	-	7.37%	12.1%
Net sales ¹	7,862,572	8,424,600	10,596,700	12,685,716	12,633,214	12,054,771	12,479,448	12,848,606
EBITDA ¹	107,763	536,700	712,342	920,402	437,744	239,400	400,612	529,089
EBIT ¹	-150,651	247,300	377,100	568,718	69,798	-38,014	130,202	226,583
Net income ¹	-448,697	215,500	221,900	426,649	-670,898	-585,003	47,784	173,557
Net Debt ¹	5,565,206	3,564,411	5,024,676	5,679,247	5,902,348	5,910,728	6,346,655	6,456,227
Reference price ²	615.90	547.80	501.10	608.30	378.70	370.00	370.00	370.00
Nbr of stocks (in thousands)	3,913,143	3,914,302	3,915,745	3,740,155	3,492,298	3,495,737	-	-
Announcement Date	11/05/21	12/05/22	11/05/23	09/05/24	13/05/25	-	-	-

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.($)
NISSAN MOTOR CO., LTD.	-2.23x	0.6x	30.09x	-.--%	8.11B
TOYOTA MOTOR CORPORATION	11.3x	1.44x	13.33x	2.92%	268B
HYUNDAI MOTOR COMPANY	11.9x	1.34x	14.4x	2.11%	85.38B
GENERAL MOTORS COMPANY	6.56x	0.32x	2.44x	0.92%	71.28B
BMW AG	8.05x	0.03x	0.21x	4.81%	59.58B
MERCEDES-BENZ GROUP AG	8.83x	0.15x	1.4x	6.36%	57.01B
VOLKSWAGEN AG	4.43x	0.03x	0.3x	6.77%	53.67B
FORD MOTOR COMPANY	19.37x	0.27x	3.76x	4.72%	51.26B
MAHINDRA & MAHINDRA LIMITED	25.21x	2.36x	16.27x	0.9%	38.75B
HONDA MOTOR CO., LTD.	-16.9x	0.59x	9.98x	5.24%	32.77B
Average	7.65x	0.71x	9.22x	3.47%	72.6B
Weighted average by Cap.	9.82x	0.92x	8.93x	3.43%