Valuation Suzuki Motor Corporation

Equities

7269

JP3397200001

Auto & Truck Manufacturers

Market Closed - Japan Exchange Other stock markets 12:00:00 15/04/2026 pm IST			5-day change	1st Jan Change
1,877.50 ^JPY	+1.54%		+1.32%	-19.58%

15/04	Glydways, Inc. announced that it has received $170 million in funding from Suzuki Motor Corporation, ACS, Actividades de Construcción y Servicios, S.A., Khosla Ventures, LLC, Mitsui Chemicals, Inc., Gates Frontier, LLC, Obayashi Corporation	CI
14/04	Glydways raises oversubscribed $170 million Series C funding	RE

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	35,67,228	-	-
Change	-	-16.15%	14.05%	43.74%	4.12%	2.15%	-	-
Enterprise Value (EV) ¹	19,84,654	16,33,458	20,93,327	30,85,585	33,74,578	32,34,953	30,33,932	27,81,781
Change	-	-17.7%	28.15%	47.4%	9.37%	-4.14%	-6.21%	-8.31%
P/E ratio	16.7x	12.8x	10.6x	12.6x	8.39x	9.06x	8.31x	7.43x
PBR	1.45x	1.09x	1.12x	1.35x	1.18x	1.09x	0.98x	0.89x
PEG	-	1.35x	0.3x	0.6x	0.2x	-1.69x	0.93x	0.6x
Capitalization / Revenue	0.77x	0.57x	0.5x	0.62x	0.6x	0.58x	0.54x	0.51x
EV / Revenue	0.62x	0.46x	0.45x	0.57x	0.58x	0.52x	0.46x	0.4x
EV / EBITDA	6x	4.63x	3.97x	4.66x	3.78x	3.92x	3.36x	2.81x
EV / EBIT	10.2x	8.53x	5.97x	6.63x	5.25x	5.51x	4.68x	3.89x
EV / FCF	10.9x	24.1x	-130x	253x	13.5x	11.4x	10.4x	7.68x
FCF Yield	9.19%	4.15%	-0.77%	0.4%	7.41%	8.76%	9.62%	13%
Dividend per Share ²	22.5	22.75	25	30.5	41	47	53.56	60.6
Rate of return	1.79%	2.16%	2.08%	1.75%	2.27%	2.54%	2.9%	3.28%
EPS ²	75.41	82.55	113.8	138.4	215.7	204.1	222.4	248.9
Distribution rate	29.8%	27.6%	22%	22%	19%	23%	24.1%	24.3%
Net sales ¹	31,78,209	35,68,380	46,41,644	53,74,255	58,25,161	62,02,189	65,72,750	69,59,926
EBITDA ¹	3,30,977	3,52,965	5,27,833	6,62,778	8,92,707	8,25,366	9,03,946	9,88,263
EBIT ¹	1,94,432	1,91,460	3,50,551	4,65,563	6,42,851	5,86,880	6,47,826	7,14,553
Net income ¹	1,46,421	1,60,345	2,21,107	2,67,717	4,16,050	3,93,835	4,28,471	4,78,556
Net Debt ¹	-4,55,275	-4,12,471	-2,40,013	-2,68,250	-1,17,411	-3,32,275	-5,33,296	-7,85,446
Reference price ²	1,256.25	1,053.25	1,201.00	1,738.50	1,810.00	1,849.00	1,849.00	1,849.00
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	9.06x	0.52x	3.92x	2.54%	2.25TCr
TOYOTA MOTOR CORPORATION	11.47x	1.46x	13x	2.9%	27TCr
HYUNDAI MOTOR COMPANY	10.62x	1.28x	13.63x	2.34%	7.76TCr
GENERAL MOTORS COMPANY	6.59x	0.32x	2.56x	0.92%	7.18TCr
MERCEDES-BENZ GROUP AG	9.38x	0.17x	1.56x	5.93%	6.14TCr
BMW AG	7.77x	0.03x	0.21x	4.92%	5.91TCr
VOLKSWAGEN AG	4.37x	0.03x	0.3x	6.84%	5.42TCr
FORD MOTOR COMPANY	1269.73x	0.27x	3.78x	4.74%	5.1TCr
MAHINDRA & MAHINDRA LIMITED	24.91x	2.34x	16.08x	0.9%	3.86TCr
HONDA MOTOR CO., LTD.	-21.38x	0.57x	9.74x	5.56%	3.11TCr
Average	133.25x	0.70x	6.48x	3.76%	7.4TCr
Weighted average by Cap.	95.83x	0.90x	8.27x	3.47%