Valuation Isuzu Motors Limited

Stocks

7202

JP3137200006

Auto & Truck Manufacturers

Delayed Japan Exchange Other stock markets 12:00:00 17/06/2026 pm IST			5-day change	1st Jan Change
2,248.00 ^JPY	-0.04%		+4.49%	-7.85%

13/05	Isuzu's Fiscal 2026 Profit Slides Due to Iran War Impact But Could Rebound in Fiscal 2027	MT
13/05	Isuzu Motors Limited Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Company Valuation: Isuzu Motors Limited

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,76,936	12,30,917	12,24,015	15,38,544	14,44,449	15,45,596	-	-
Change	-	40.37%	-0.56%	25.7%	-6.12%	7%	-	-
Enterprise Value (EV) ¹	7,68,305	13,80,709	13,53,571	16,94,578	16,53,544	20,07,511	20,82,344	20,72,071
Change	-	79.71%	-1.97%	25.19%	-2.42%	21.41%	13.32%	-0.49%
P/E Ratio	20.5x	9.75x	8.07x	8.94x	11x	11.5x	9.08x	7.7x
PBR	0.86x	1.03x	0.94x	1.05x	1x	1.03x	1.01x	0.94x
PEG	-	0x	0.4x	0.5x	-0.5x	2.08x	0.4x	0.4x
Capitalization / Revenue	0.46x	0.49x	0.38x	0.45x	0.45x	0.44x	0.42x	0.4x
EV / Revenue	0.4x	0.55x	0.42x	0.5x	0.52x	0.58x	0.56x	0.53x
EV / EBITDA	4.31x	4.84x	3.75x	4.15x	4.81x	5.64x	5.87x	5.24x
EV / EBIT	8.03x	7.38x	5.34x	5.78x	7.22x	9.86x	7.96x	7.01x
EV / FCF	5.93x	-5.55x	9.24x	11.8x	41.6x	25.9x	25x	20.1x
FCF Yield	16.9%	-18%	10.8%	8.47%	2.4%	3.86%	4%	4.98%
Dividend per Share ²	30	66	79	92	92	92	96.73	115.2
Rate of return	2.52%	4.16%	5%	4.48%	4.56%	4.14%	4.3%	5.12%
EPS ²	57.91	162.9	195.8	229.9	183	193.1	247.7	292.1
Distribution rate	51.8%	40.5%	40.4%	40%	50.3%	47.6%	39%	39.4%
Net sales ¹	19,08,150	25,14,291	31,95,537	33,86,676	32,08,084	34,79,074	36,96,807	38,93,998
EBITDA ¹	1,78,266	2,85,532	3,60,801	4,08,118	3,43,468	3,56,172	3,54,826	3,95,167
EBIT ¹	95,732	1,87,197	2,53,546	2,93,085	2,29,109	2,03,703	2,61,714	2,95,799
Net income ¹	42,708	1,26,193	1,51,743	1,76,442	1,34,363	1,34,876	1,67,179	1,89,864
Net Debt ¹	-1,08,631	1,49,792	1,29,556	1,56,034	2,09,095	4,81,154	5,36,748	5,26,475
Reference price ²	1,189.00	1,588.00	1,579.00	2,055.00	2,016.50	2,249.00	2,249.00	2,249.00
Nbr of stocks (in thousands)	7,37,541	7,75,137	7,75,183	7,48,683	7,16,315	6,87,237	-	-
Announcement Date	13/05/21	13/05/22	12/05/23	14/05/24	14/05/25	13/05/26	-	-

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.($)
ISUZU MOTORS LIMITED	11.2x	0.54x	5.89x	4.12%	963.28Cr
TOYOTA MOTOR CORPORATION	9.33x	1.34x	12.24x	3.58%	23TCr
HYUNDAI MOTOR COMPANY	14.18x	1.46x	15.67x	1.77%	9.59TCr
GENERAL MOTORS COMPANY	6.91x	0.35x	2.84x	0.9%	7.44TCr
FORD MOTOR COMPANY	22.24x	0.3x	4.05x	4.18%	5.74TCr
MERCEDES-BENZ GROUP AG	8.27x	0.12x	1.11x	7.11%	5.24TCr
VOLKSWAGEN AG	4.54x	0.03x	0.24x	6.68%	5.24TCr
PORSCHE AG	26.95x	1.45x	8.2x	2.11%	5.18TCr
BMW AG	6.52x	-0.04x	-0.32x	5.89%	4.78TCr
MAHINDRA & MAHINDRA LIMITED	24.35x	2.28x	15.7x	0.93%	3.71TCr
Average	13.45x	0.78x	6.56x	3.73%	7.1TCr
Weighted average by Cap.	12.25x	0.94x	8.30x	3.51%