Valuation Subaru Corporation

Equities

7270

JP3814800003

Auto & Truck Manufacturers

Market Closed - Japan Exchange Other stock markets 06:30:00 13/03/2026 GMT			5-day change	1st Jan Change
2,624.50 ^JPY	-2.51%		-3.69%	-22.70%

03-09	Blue-chip DAX Index Stays in the Red Amid Oil Price Surge, Downbeat German Industrial Data	MT
03-04	Stellantis, Toyota, Subaru not in Tesla carbon pool for 2026, EU filing shows	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	1,836,380	-	-
Change	-	-11.61%	8.55%	59.84%	-25.41%	-5.03%	-	-
Enterprise Value (EV) ¹	1,116,751	701,746	1,072,755	1,943,689	1,391,626	1,396,649	1,414,791	1,375,018
Change	-	-37.16%	52.87%	81.19%	-28.4%	0.36%	1.3%	-2.81%
P/E ratio	22.1x	21.3x	8.09x	6.77x	5.77x	12.6x	7.79x	7.63x
PBR	0.95x	0.79x	0.77x	1.01x	0.71x	0.68x	0.65x	0.61x
PEG	-	-2.5x	0x	0.1x	-0.6x	-0.2x	0.1x	3.69x
Capitalization / Revenue	0.6x	0.54x	0.43x	0.55x	0.41x	0.39x	0.36x	0.35x
EV / Revenue	0.39x	0.26x	0.28x	0.41x	0.3x	0.29x	0.28x	0.26x
EV / EBITDA	3.62x	2.23x	2.11x	2.83x	2.18x	4.8x	3.45x	3.1x
EV / EBIT	10.9x	7.76x	4.01x	4.15x	3.43x	9.74x	4.84x	4.33x
EV / FCF	6.78x	7.43x	2.91x	3.35x	4.33x	6.35x	8.56x	6.85x
FCF Yield	14.7%	13.5%	34.4%	29.8%	23.1%	15.8%	11.7%	14.6%
Dividend per Share ²	56	56	76	106	115	119.1	128.9	133.9
Rate of return	2.54%	2.87%	3.59%	3.07%	4.35%	4.54%	4.91%	5.1%
EPS ²	99.77	91.28	261.3	509.2	458	207.5	337.1	344.1
Distribution rate	56.1%	61.3%	29.1%	20.8%	25.1%	57.4%	38.2%	38.9%
Net sales ¹	2,830,210	2,744,520	3,774,468	4,702,947	4,685,763	4,765,938	5,064,680	5,237,700
EBITDA ¹	308,785	314,507	507,289	685,978	637,849	290,795	409,513	443,480
EBIT ¹	102,468	90,452	267,483	468,198	405,308	143,438	292,563	317,350
Net income ¹	76,510	70,007	200,431	385,084	338,062	136,574	238,058	256,924
Net Debt ¹	-573,443	-792,233	-549,029	-648,500	-541,960	-439,731	-421,589	-461,362
Reference price ²	2,204.00	1,948.00	2,114.50	3,448.00	2,645.00	2,624.50	2,624.50	2,624.50
Nbr of stocks (in thousands)	766,876	766,929	766,982	751,795	731,034	699,706	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUBARU CORPORATION	12.65x	0.29x	4.8x	4.54%	11.51B
TOYOTA MOTOR CORPORATION	11.51x	1.48x	13.19x	2.87%	275B
HYUNDAI MOTOR COMPANY	10.79x	1.33x	13.79x	2.26%	80.47B
GENERAL MOTORS COMPANY	6.03x	0.29x	2.35x	1.01%	65.44B
MERCEDES-BENZ GROUP AG	9.17x	0.16x	1.45x	6.01%	59.66B
BMW AG	7.5x	0.02x	0.13x	5%	56.48B
VOLKSWAGEN AG	4.24x	0.03x	0.22x	7.14%	51.77B
FORD MOTOR COMPANY	-482.63x	0.25x	3.58x	5.16%	46.56B
MAHINDRA & MAHINDRA LIMITED	22.69x	2.12x	14.51x	0.99%	35.38B
HONDA MOTOR CO., LTD.	57.27x	0.55x	9.38x	5.19%	33.36B
Average	-34.08x	0.65x	6.34x	4.02%	71.58B
Weighted average by Cap.	-19.55x	0.91x	8.45x	3.56%