Valuation Suzuki Motor Corporation

Equities

7269

JP3397200001

Auto & Truck Manufacturers

Market Closed - Japan Exchange Other stock markets 12:00:00 19/01/2026 pm IST			5-day change	1st Jan Change
2,330.50 ^JPY	-1.25%		-0.53%	-0.17%

17/01	Maruti Suzuki to invest $3.9 billion in new India plant	RE
13/01	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	24,39,929	20,45,929	23,33,340	33,53,835	34,91,989	45,53,088	-	-
Change	-	-16.15%	14.05%	43.74%	4.12%	30.39%	-	-
Enterprise Value (EV) ¹	19,84,654	16,33,458	20,93,327	30,85,585	33,74,578	41,68,877	39,56,819	35,89,501
Change	-	-17.7%	28.15%	47.4%	9.37%	23.54%	-5.09%	-9.28%
P/E ratio	16.7x	12.8x	10.6x	12.6x	8.39x	12x	10.6x	9.81x
PBR	1.45x	1.09x	1.12x	1.35x	1.18x	1.41x	1.29x	1.18x
PEG	-	1.35x	0.3x	0.6x	0.2x	-1.32x	0.8x	1.22x
Capitalization / Revenue	0.77x	0.57x	0.5x	0.62x	0.6x	0.75x	0.7x	0.66x
EV / Revenue	0.62x	0.46x	0.45x	0.57x	0.58x	0.68x	0.61x	0.52x
EV / EBITDA	6x	4.63x	3.97x	4.66x	3.78x	5.04x	4.27x	3.61x
EV / EBIT	10.2x	8.53x	5.97x	6.63x	5.25x	7.12x	5.93x	4.99x
EV / FCF	10.9x	24.1x	-130x	253x	13.5x	17.3x	15.7x	11.3x
FCF Yield	9.19%	4.15%	-0.77%	0.4%	7.41%	5.77%	6.38%	8.87%
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%	2.03%	2.31%	2.61%
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	31,78,209	35,68,380	46,41,644	53,74,255	58,25,161	61,00,860	65,03,490	68,50,160
EBITDA ¹	3,30,977	3,52,965	5,27,833	6,62,778	8,92,707	8,27,923	9,25,916	9,95,582
EBIT ¹	1,94,432	1,91,460	3,50,551	4,65,563	6,42,851	5,85,554	6,66,771	7,19,123
Net income ¹	1,46,421	1,60,345	2,21,107	2,67,717	4,16,050	3,77,856	4,28,195	4,61,303
Net Debt ¹	-4,55,275	-4,12,471	-2,40,013	-2,68,250	-1,17,411	-3,84,210	-5,96,269	-9,63,587
Reference price ²	1,256.25	1,053.25	1,201.00	1,738.50	1,810.00	2,360.00	2,360.00	2,360.00
Nbr of stocks (in thousands)	19,42,232	19,42,491	19,42,831	19,29,155	19,29,276	19,29,274	-	-
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%	2.88TCr
TOYOTA MOTOR CORPORATION	13.26x	1.52x	13.11x	2.6%	30TCr
GENERAL MOTORS COMPANY	9.22x	0.37x	3.36x	0.71%	7.58TCr
HYUNDAI MOTOR COMPANY	9.12x	1.22x	13.09x	2.83%	6.74TCr
MERCEDES-BENZ GROUP AG	11.04x	0.18x	1.96x	3.91%	6.52TCr
BMW AG	8.22x	0.07x	0.51x	4.39%	6.34TCr
VOLKSWAGEN AG	9.41x	0.06x	0.53x	4.21%	5.89TCr
FORD MOTOR COMPANY	-6.6x	0.27x	4.39x	4.87%	5.42TCr
MAHINDRA & MAHINDRA LIMITED	29.61x	2.74x	18.74x	0.76%	4.5TCr
HONDA MOTOR CO., LTD.	14.11x	0.62x	10.49x	4.38%	4.03TCr
Average	10.94x	0.77x	7.12x	3.07%	8.02TCr
Weighted average by Cap.	11.24x	0.96x	8.66x	2.93%