NISSAN MOTOR CO LTD |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 549 JPY | +0.42% |
|
-2.21% | -0.94% |
| 26/04 | TAKE A LOOK-Beijing auto show | RE |
| 26/04 | Foreign automakers eager for Chinese partners at Beijing auto show | RE |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 35,53,458 | 13,95,425 | 24,10,105 | 21,44,255 | 19,62,180 | 19,98,312 | - | - |
| Enterprise Value (EV) 1 | 1,02,24,086 | 76,60,424 | 79,75,311 | 57,08,666 | 69,86,856 | 72,78,078 | 73,40,665 | 74,44,181 |
| P/E ratio | 11.1 x | -2.08 x | -5.37 x | 9.95 x | 8.84 x | 5.56 x | 5.16 x | 4.6 x |
| Yield | 6.28% | 2.8% | - | 0.91% | 2% | 2.98% | 3.84% | 4.37% |
| Capitalization / Revenue | 0.31 x | 0.14 x | 0.31 x | 0.25 x | 0.19 x | 0.16 x | 0.15 x | 0.15 x |
| EV / Revenue | 0.88 x | 0.78 x | 1.01 x | 0.68 x | 0.66 x | 0.57 x | 0.56 x | 0.55 x |
| EV / EBITDA | 14.5 x | 22.3 x | 74 x | 10.6 x | 9.81 x | 7.77 x | 7.88 x | 7.72 x |
| EV / FCF | 32.2 x | 16.1 x | 8.36 x | 8.15 x | 9.03 x | 118 x | 15.6 x | 12 x |
| FCF Yield | 3.1% | 6.23% | 12% | 12.3% | 11.1% | 0.85% | 6.39% | 8.35% |
| Price to Book | 0.67 x | 0.34 x | 0.61 x | 0.47 x | 0.38 x | 0.37 x | 0.35 x | 0.33 x |
| Nbr of stocks (in thousands) | 39,12,638 | 39,13,137 | 39,13,143 | 39,14,302 | 39,15,745 | 36,39,912 | - | - |
| Reference price 2 | 908.2 | 356.6 | 615.9 | 547.8 | 501.1 | 549.0 | 549.0 | 549.0 |
| Announcement Date | 14/05/19 | 28/05/20 | 11/05/21 | 12/05/22 | 11/05/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,15,74,247 | 98,78,866 | 78,62,572 | 84,24,600 | 1,05,96,700 | 1,27,38,722 | 1,31,02,984 | 1,35,23,543 |
| EBITDA 1 | 7,03,961 | 3,43,647 | 1,07,763 | 5,36,700 | 7,12,342 | 9,36,121 | 9,31,574 | 9,63,791 |
| EBIT 1 | 3,18,224 | -40,469 | -1,50,651 | 2,47,300 | 3,77,100 | 5,71,824 | 5,80,451 | 5,99,723 |
| Operating Margin | 2.75% | -0.41% | -1.92% | 2.94% | 3.56% | 4.49% | 4.43% | 4.43% |
| Earnings before Tax (EBT) 1 | 4,77,708 | -5,73,022 | -3,39,334 | 3,84,200 | 4,02,400 | 5,81,960 | 6,14,680 | 6,38,407 |
| Net income 1 | 3,19,138 | -6,71,216 | -4,48,697 | 2,15,500 | 2,21,900 | 3,86,472 | 3,97,507 | 4,39,601 |
| Net margin | 2.76% | -6.79% | -5.71% | 2.56% | 2.09% | 3.03% | 3.03% | 3.25% |
| EPS 2 | 81.59 | -171.5 | -114.7 | 55.07 | 56.67 | 98.82 | 106.3 | 119.4 |
| Free Cash Flow 1 | 3,17,341 | 4,77,167 | 9,53,668 | 7,00,352 | 7,74,010 | 61,704 | 4,69,077 | 6,21,743 |
| FCF margin | 2.74% | 4.83% | 12.13% | 8.31% | 7.3% | 0.48% | 3.58% | 4.6% |
| FCF Conversion (EBITDA) | 45.08% | 138.85% | 884.97% | 130.49% | 108.66% | 6.59% | 50.35% | 64.51% |
| FCF Conversion (Net income) | 99.44% | - | - | 324.99% | 348.81% | 15.97% | 118% | 141.43% |
| Dividend per Share 2 | 57.00 | 10.00 | - | 5.000 | 10.00 | 16.34 | 21.07 | 24.00 |
| Announcement Date | 14/05/19 | 28/05/20 | 11/05/21 | 12/05/22 | 11/05/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2024 S2 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 50,03,075 | 48,75,791 | 30,92,687 | 47,69,885 | 19,38,750 | 39,46,997 | 22,07,034 | 22,70,600 | 44,77,603 | 21,37,311 | 25,24,939 | 46,62,250 | 28,37,441 | 30,97,000 | 59,34,450 | 29,17,660 | 31,45,686 | 60,63,346 | 31,08,100 | 36,13,058 | 67,43,110 | 30,78,249 | 31,98,718 | 60,64,939 | 32,85,562 | 34,52,625 | 68,85,821 | 63,89,737 | 72,59,918 |
| EBITDA 1 | - | - | - | - | 1,36,825 | - | 1,26,602 | 1,27,914 | - | 1,45,132 | 1,75,005 | - | 2,20,437 | 1,71,769 | - | 2,14,447 | 2,52,436 | - | 2,33,800 | 1,47,000 | - | 2,06,000 | 2,58,000 | - | 2,40,000 | 2,06,000 | - | - | - |
| EBIT 1 | 31,608 | -72,077 | -1,58,759 | 8,108 | 63,449 | 1,39,131 | 52,156 | 56,000 | 1,08,169 | 64,905 | 91,703 | 1,56,608 | 1,33,093 | 87,400 | 2,20,490 | 1,28,595 | 2,08,148 | 3,36,743 | 1,41,600 | 95,333 | 2,56,546 | 1,78,045 | 1,83,940 | 5,43,581 | 1,46,179 | 80,007 | 1,48,050 | 5,89,361 | 1,72,366 |
| Operating Margin | 0.63% | -1.48% | -5.13% | 0.17% | 3.27% | 3.52% | 2.36% | 2.47% | 2.42% | 3.04% | 3.63% | 3.36% | 4.69% | 2.82% | 3.72% | 4.41% | 6.62% | 5.55% | 4.56% | 2.64% | 3.8% | 5.78% | 5.75% | 8.96% | 4.45% | 2.32% | 2.15% | 9.22% | 2.37% |
| Earnings before Tax (EBT) 1 | 1,04,719 | -6,77,741 | -3,20,932 | -18,402 | 90,844 | 2,61,383 | 65,915 | 56,900 | 1,22,817 | 1,05,610 | 67,692 | 1,73,302 | 94,722 | 1,34,400 | 2,29,100 | 1,29,248 | 2,47,140 | 3,76,388 | 65,400 | 1,35,996 | 2,35,182 | 1,22,000 | 1,71,000 | - | 1,52,000 | 94,000 | - | - | - |
| Net income 1 | 65,365 | -7,36,581 | -3,29,959 | -1,18,738 | 54,115 | 1,68,646 | 32,689 | 14,200 | 46,854 | 47,112 | 17,363 | 64,475 | 50,565 | 1,06,900 | 1,57,430 | 1,05,475 | 1,90,735 | 2,96,210 | 29,100 | 57,312 | - | 89,194 | 1,27,919 | - | 1,12,226 | 69,000 | - | - | - |
| Net margin | 1.31% | -15.11% | -10.67% | -2.49% | 2.79% | 4.27% | 1.48% | 0.63% | 1.05% | 2.2% | 0.69% | 1.38% | 1.78% | 3.45% | 2.65% | 3.62% | 6.06% | 4.89% | 0.94% | 1.59% | - | 2.9% | 4% | - | 3.42% | 2% | - | - | - |
| EPS 2 | 16.70 | -188.2 | -84.33 | -30.34 | 13.83 | 43.09 | 8.350 | 3.630 | 11.98 | 12.04 | 4.430 | 16.47 | 12.91 | 27.29 | 40.20 | 26.93 | 48.70 | 75.64 | 7.530 | 11.17 | - | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 10.00 | - | - | - | - | - | - | 5.000 | 5.000 | - | - | - | - | 10.00 | 10.00 | - | 5.000 | 5.000 | - | 20.00 | - | - | 14.50 | - | - | 14.50 | - | - | - |
| Announcement Date | 12/11/19 | 28/05/20 | 12/11/20 | 11/05/21 | 09/11/21 | 09/11/21 | 08/02/22 | 12/05/22 | 12/05/22 | 28/07/22 | 09/11/22 | 09/11/22 | 09/02/23 | 11/05/23 | 11/05/23 | 26/07/23 | 09/11/23 | 09/11/23 | 08/02/24 | - | - | - | - | - | - | - | - | - | - |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 66,70,628 | 62,64,999 | 55,65,206 | 35,64,411 | 50,24,676 | 52,79,766 | 53,42,353 | 54,45,870 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 9.476 x | 18.23 x | 51.64 x | 6.641 x | 7.054 x | 5.64 x | 5.735 x | 5.65 x |
| Free Cash Flow 1 | 3,17,341 | 4,77,167 | 9,53,668 | 7,00,352 | 7,74,010 | 61,704 | 4,69,077 | 6,21,743 |
| ROE (net income / shareholders' equity) | 6% | -14.3% | -11.2% | 5.1% | 4.6% | 7.66% | 7.24% | 7.41% |
| ROA (Net income/ Total Assets) | 2.9% | 0.25% | -1.32% | 1.87% | 3.03% | 2.85% | 2.8% | 3.01% |
| Assets 1 | 1,10,07,605 | -27,37,42,251 | 3,38,99,999 | 1,15,53,535 | 73,12,114 | 1,35,43,878 | 1,42,00,449 | 1,46,15,081 |
| Book Value Per Share 2 | 1,355 | 1,039 | 1,008 | 1,170 | 1,311 | 1,482 | 1,585 | 1,676 |
| Cash Flow per Share 2 | 312.0 | 49.80 | 338.0 | 231.0 | 234.0 | 249.0 | 255.0 | 284.0 |
| Capex 1 | 4,22,569 | 4,64,219 | 3,62,377 | 3,15,202 | 4,20,028 | 4,37,440 | 4,85,146 | 5,12,215 |
| Capex / Sales | 3.65% | 4.7% | 4.61% | 3.74% | 3.96% | 3.43% | 3.7% | 3.79% |
| Announcement Date | 14/05/19 | 28/05/20 | 11/05/21 | 12/05/22 | 11/05/23 | - | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
HOLD
Number of Analysts
17
Last Close Price
549
JPY
Average target price
671.9
JPY
Spread / Average Target
+22.38%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -0.94% | 12.69B | |
| +35.50% | 300B | |
| +18.88% | 82.12B | |
| +5.58% | 71.52B | |
| +7.42% | 70.32B | |
| +19.41% | 53.62B | |
| +27.62% | 52.28B | |
| +4.92% | 51.06B | |
| +28.00% | 43.93B | |
| +22.60% | 39.41B |
- Stock Market
- Equities
- 7201 Stock
- Financials Nissan Motor Co Ltd
