Valuation Suzuki Motor Corporation

Stocks

7269

JP3397200001

Auto & Truck Manufacturers

Market Closed - Japan Exchange Other stock markets 07:30:00 12/06/2026 BST			5-day change	1st Jan Change
1,868.00 ^JPY	+4.56%		+0.13%	-19.98%

06-10	Toyota Takes Stake in Tier IV as Autoware Maker Plans Japan IPO	MT
06-04	Global firms exploit India's IPO boom to take profits back to home countries	RE

Company Valuation: Suzuki Motor Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,439,929	2,045,929	2,333,340	3,353,835	3,491,989	3,603,884	-	-
Change	-	-16.15%	14.05%	43.74%	4.12%	3.2%	-	-
Enterprise Value (EV) ¹	1,984,654	1,633,458	2,093,327	3,085,585	3,374,578	2,979,366	3,154,535	2,920,114
Change	-	-17.7%	28.15%	47.4%	9.37%	-11.71%	-3.59%	-7.43%
P/E Ratio	16.7x	12.8x	10.6x	12.6x	8.39x	8.24x	8.46x	7.87x
PBR	1.45x	1.09x	1.12x	1.35x	1.18x	1.07x	0.99x	0.9x
PEG	-	1.35x	0.3x	0.6x	0.2x	1.48x	1.08x	1.06x
Capitalization / Revenue	0.77x	0.57x	0.5x	0.62x	0.6x	0.57x	0.54x	0.51x
EV / Revenue	0.62x	0.46x	0.45x	0.57x	0.58x	0.47x	0.47x	0.41x
EV / EBITDA	6x	4.63x	3.97x	4.66x	3.78x	3.31x	3.57x	3.01x
EV / EBIT	10.2x	8.53x	5.97x	6.63x	5.25x	4.78x	5.02x	4.34x
EV / FCF	10.9x	24.1x	-130x	253x	13.5x	9.3x	12.9x	8.92x
FCF Yield	9.19%	4.15%	-0.77%	0.4%	7.41%	10.8%	7.75%	11.2%
Dividend per Share ²	22.5	22.75	25	30.5	41	46	52.73	59.06
Rate of return	1.79%	2.16%	2.08%	1.75%	2.27%	2.45%	2.82%	3.16%
EPS ²	75.41	82.55	113.8	138.4	215.7	227.7	220.8	237.2
Distribution rate	29.8%	27.6%	22%	22%	19%	20.2%	23.9%	24.9%
Net sales ¹	3,178,209	3,568,380	4,641,644	5,374,255	5,825,161	6,292,967	6,674,497	7,115,315
EBITDA ¹	330,977	352,965	527,833	662,778	892,707	900,690	883,128	971,352
EBIT ¹	194,432	191,460	350,551	465,563	642,851	622,909	628,216	672,652
Net income ¹	146,421	160,345	221,107	267,717	416,050	439,267	425,434	468,001
Net Debt ¹	-455,275	-412,471	-240,013	-268,250	-117,411	-638,987	-449,348	-683,769
Reference price ²	1,256.25	1,053.25	1,201.00	1,738.50	1,810.00	1,868.00	1,868.00	1,868.00
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	13/05/21	11/05/22	15/05/23	13/05/24	12/05/25	14/05/26	-	-

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	9.12x	0.53x	3.96x	2.54%	22.5B
TOYOTA MOTOR CORPORATION	9.1x	1.33x	12.08x	3.68%	226B
HYUNDAI MOTOR COMPANY	13.45x	1.43x	15.33x	1.87%	90.64B
GENERAL MOTORS COMPANY	6.83x	0.35x	2.8x	0.92%	73.49B
FORD MOTOR COMPANY	22.9x	0.31x	4.18x	4.06%	59.13B
VOLKSWAGEN AG	4.48x	0.02x	0.22x	6.78%	51.59B
MERCEDES-BENZ GROUP AG	8.13x	0.12x	1.13x	7.17%	51.39B
BMW AG	6.33x	-0.05x	-0.36x	5.98%	47.11B
MAHINDRA & MAHINDRA LIMITED	23.61x	2.21x	15.19x	0.96%	35.78B
HONDA MOTOR CO., LTD.	16.69x	0.59x	6.94x	4.97%	34.29B
Average	12.06x	0.68x	6.15x	3.89%	69.17B
Weighted average by Cap.	11.13x	0.85x	7.94x	3.71%