Valuation Suzuki Motor Corporation

Equities

7269

JP3397200001

Auto & Truck Manufacturers

Market Closed - Japan Exchange Other stock markets 06:30:00 19/01/2026 GMT			5-day change	1st Jan Change
2,330.50 ^JPY	-1.25%		+1.33%	-0.17%

01-17	Maruti Suzuki to invest $3.9 billion in new India plant	RE
01-13	Suzuki to Buy Land in Gujarat for Fifth India Auto Plant	MT

Company Valuation: Suzuki Motor Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,439,929	2,045,929	2,333,340	3,353,835	3,491,989	4,496,174	-	-
Change	-	-16.15%	14.05%	43.74%	4.12%	28.76%	-	-
Enterprise Value (EV) ¹	1,984,654	1,633,458	2,093,327	3,085,585	3,374,578	4,111,964	3,899,905	3,532,587
Change	-	-17.7%	28.15%	47.4%	9.37%	21.85%	-5.16%	-9.42%
P/E ratio	16.7x	12.8x	10.6x	12.6x	8.39x	11.9x	10.5x	9.68x
PBR	1.45x	1.09x	1.12x	1.35x	1.18x	1.39x	1.27x	1.16x
PEG	-	1.35x	0.3x	0.6x	0.2x	-1.31x	0.8x	1.2x
Capitalization / Revenue	0.77x	0.57x	0.5x	0.62x	0.6x	0.74x	0.69x	0.66x
EV / Revenue	0.62x	0.46x	0.45x	0.57x	0.58x	0.67x	0.6x	0.52x
EV / EBITDA	6x	4.63x	3.97x	4.66x	3.78x	4.97x	4.21x	3.55x
EV / EBIT	10.2x	8.53x	5.97x	6.63x	5.25x	7.02x	5.85x	4.91x
EV / FCF	10.9x	24.1x	-130x	253x	13.5x	17.1x	15.4x	11.1x
FCF Yield	9.19%	4.15%	-0.77%	0.4%	7.41%	5.85%	6.47%	9.01%
Dividend per Share ²	22.5	22.75	25	30.5	41	47.93	54.57	61.6
Rate of return	1.79%	2.16%	2.08%	1.75%	2.27%	2.06%	2.34%	2.64%
EPS ²	75.41	82.55	113.8	138.4	215.7	196.1	222.7	240.7
Distribution rate	29.8%	27.6%	22%	22%	19%	24.4%	24.5%	25.6%
Net sales ¹	3,178,209	3,568,380	4,641,644	5,374,255	5,825,161	6,100,860	6,503,490	6,850,160
EBITDA ¹	330,977	352,965	527,833	662,778	892,707	827,923	925,916	995,582
EBIT ¹	194,432	191,460	350,551	465,563	642,851	585,554	666,771	719,123
Net income ¹	146,421	160,345	221,107	267,717	416,050	377,856	428,195	461,303
Net Debt ¹	-455,275	-412,471	-240,013	-268,250	-117,411	-384,210	-596,269	-963,587
Reference price ²	1,256.25	1,053.25	1,201.00	1,738.50	1,810.00	2,330.50	2,330.50	2,330.50
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	-	-	-

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	12.03x	0.68x	5.04x	2.03%	28.81B
TOYOTA MOTOR CORPORATION	13.26x	1.52x	13.11x	2.6%	303B
GENERAL MOTORS COMPANY	9.22x	0.37x	3.36x	0.71%	75.76B
HYUNDAI MOTOR COMPANY	9.12x	1.22x	13.09x	2.83%	67.38B
MERCEDES-BENZ GROUP AG	11.04x	0.18x	1.96x	3.91%	65.2B
BMW AG	8.22x	0.07x	0.51x	4.39%	63.37B
VOLKSWAGEN AG	9.41x	0.06x	0.53x	4.21%	58.86B
FORD MOTOR COMPANY	-6.6x	0.27x	4.39x	4.87%	54.19B
MAHINDRA & MAHINDRA LIMITED	29.61x	2.74x	18.74x	0.76%	45.01B
HONDA MOTOR CO., LTD.	14.11x	0.62x	10.49x	4.38%	40.28B
Average	10.94x	0.77x	7.12x	3.07%	80.15B
Weighted average by Cap.	11.24x	0.96x	8.66x	2.93%