Valuation Subaru Corporation

Equities

7270

JP3814800003

Auto & Truck Manufacturers

Market Closed - Japan Exchange Other stock markets 07:30:00 16/07/2025 BST			5-day change	1st Jan Change
2,563.00 ^JPY	-0.72%		+3.45%	-9.15%

06-26	Subaru Bets on New Forester Amidst Tariff Concerns	MT
06-18	Japan's exports post first drop in 8 months as US tariffs hit auto firms	RE

Company Valuation: Subaru Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,690,194	1,493,979	1,621,784	2,592,189	1,933,586	1,873,640	-	-
Change	-	-11.61%	8.55%	59.84%	-25.41%	-3.1%	-	-
Enterprise Value (EV) ¹	1,116,751	701,746	1,072,755	1,943,689	1,391,626	1,378,085	1,473,455	1,181,609
Change	-	-37.16%	52.87%	81.19%	-28.4%	-0.97%	6.92%	-19.81%
P/E ratio	22.1x	21.3x	8.09x	6.77x	5.77x	10.4x	8.79x	8.78x
PBR	0.95x	0.79x	0.77x	1.01x	0.71x	0.67x	0.66x	0.65x
PEG	-	-2.5x	0x	0.1x	-0.6x	-0.2x	0.5x	71.94x
Capitalization / Revenue	0.6x	0.54x	0.43x	0.55x	0.41x	0.41x	0.39x	0.38x
EV / Revenue	0.39x	0.26x	0.28x	0.41x	0.3x	0.3x	0.3x	0.24x
EV / EBITDA	3.62x	2.23x	2.11x	2.83x	2.18x	5.28x	3.75x	2.9x
EV / EBIT	10.9x	7.76x	4.01x	4.15x	3.43x	5.79x	5.68x	4.31x
EV / FCF	6.78x	7.43x	2.91x	3.35x	4.33x	6.63x	6.55x	3.82x
FCF Yield	14.7%	13.5%	34.4%	29.8%	23.1%	15.1%	15.3%	26.2%
Dividend per Share ²	56	56	76	106	115	117	121.6	125.6
Rate of return	2.54%	2.87%	3.59%	3.07%	4.35%	4.56%	4.75%	4.9%
EPS ²	99.77	91.28	261.3	509.2	458	246.7	291.6	292
Distribution rate	56.1%	61.3%	29.1%	20.8%	25.1%	47.4%	41.7%	43%
Net sales ¹	2,830,210	2,744,520	3,774,468	4,702,947	4,685,763	4,531,318	4,842,971	4,946,493
EBITDA ¹	308,785	314,507	507,289	685,978	637,849	261,163	392,894	406,960
EBIT ¹	102,468	90,452	267,483	468,198	405,308	237,870	259,612	273,845
Net income ¹	76,510	70,007	200,431	385,084	338,062	182,044	214,986	214,865
Net Debt ¹	-573,443	-792,233	-549,029	-648,500	-541,960	-495,555	-400,184	-692,031
Reference price ²	2,204.00	1,948.00	2,114.50	3,448.00	2,645.00	2,563.00	2,563.00	2,563.00
Nbr of stocks (in thousands)	766,876	766,929	766,982	751,795	731,034	731,034	-	-
Announcement Date	11/05/21	12/05/22	11/05/23	13/05/24	14/05/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUBARU CORPORATION	10.46x	0.31x	5.33x	4.53%	12.67B
TOYOTA MOTOR CORPORATION	10.49x	1.25x	10.79x	3.77%	222B
BMW AG	7.99x	0.03x	0.22x	4.59%	59.18B
MERCEDES-BENZ GROUP AG	8.04x	0.14x	1.23x	5.33%	58.74B
VOLKSWAGEN AG	5.1x	0.04x	0.38x	5.85%	55.36B
GENERAL MOTORS COMPANY	5.76x	0.24x	2.13x	1.07%	50.68B
FORD MOTOR COMPANY	11.15x	0.22x	3.38x	5.18%	46.01B
HONDA MOTOR CO., LTD.	10.19x	0.6x	8.2x	4.84%	41.87B
MAHINDRA & MAHINDRA LIMITED	26.93x	2.39x	16.59x	0.88%	40.61B
HYUNDAI MOTOR COMPANY	4.46x	0.96x	9.42x	5.72%	33.24B
Average	10.06x	0.62x	5.77x	4.18%	62B
Weighted average by Cap.	9.93x	0.76x	6.71x	4.07%