Valuation Subaru Corporation

Stocks

7270

JP3814800003

Auto & Truck Manufacturers

Market Closed - Japan Exchange 10:30:00 29/10/2026 +04			5-day change	1st Jan Change
2,618.50 ^JPY	+1.51%		-0.63%	-22.87%

10-27	Subaru to Phase Out Gas-Powered Cars in Europe by 2028	MT
10-27	Subaru to Phase Out Gas-Powered Cars in Europe by 2028	MT

Company Valuation: Subaru Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,493,979	1,621,784	2,592,189	1,933,586	1,776,767	1,844,931	-	-
Change	-	8.55%	59.84%	-25.41%	-8.11%	3.84%	-	-
Enterprise Value (EV) ¹	701,746	1,072,755	1,943,689	1,391,626	1,155,933	1,395,305	1,307,944	1,290,003
Change	-	52.87%	81.19%	-28.4%	-16.94%	20.71%	-6.26%	-1.37%
P/E	21.3x	8.09x	6.77x	5.77x	19.8x	11.1x	9.1x	8.05x
PBR	0.79x	0.77x	1.01x	0.71x	0.64x	0.64x	0.61x	0.58x
PEG	-	0x	0.1x	-0.6x	-0.3x	0.1x	0.4x	0.6x
Capitalization / Revenue	0.54x	0.43x	0.55x	0.41x	0.37x	0.36x	0.35x	0.34x
EV / Revenue	0.26x	0.28x	0.41x	0.3x	0.24x	0.27x	0.25x	0.24x
EV / EBITDA	2.23x	2.11x	2.83x	2.18x	3.71x	4.43x	3.67x	3.33x
EV / EBIT	7.76x	4.01x	4.15x	3.43x	28.8x	8.28x	6.01x	5.2x
EV / FCF	7.43x	2.91x	3.35x	15.8x	4.75x	31.8x	5.25x	9.17x
FCF Yield	13.5%	34.4%	29.8%	6.33%	21.1%	3.14%	19%	10.9%
Dividend per Share ²	56	76	106	115	115.5	121.1	126.4	131.8
Rate of return	2.87%	3.59%	3.07%	4.35%	4.65%	4.63%	4.83%	5.03%
EPS ²	91.28	261.3	509.2	458	125.5	236.6	287.7	325.3
Distribution rate	61.3%	29.1%	20.8%	25.1%	92%	51.2%	43.9%	40.5%
Net sales ¹	2,744,520	3,774,468	4,702,947	4,685,763	4,784,965	5,145,730	5,290,945	5,398,910
EBITDA ¹	314,507	507,289	685,978	637,849	311,226	314,889	356,049	387,808
EBIT ¹	90,452	267,483	468,198	405,308	40,120	168,493	217,543	248,166
Net income ¹	70,007	200,431	385,084	338,062	90,842	161,970	198,408	225,168
Net Debt ¹	-792,233	-549,029	-648,500	-541,960	-620,834	-449,627	-536,988	-554,928
Reference price ²	1,948.00	2,114.50	3,448.00	2,645.00	2,483.50	2,618.50	2,618.50	2,618.50
Nbr of stocks (in thousands)	766,929	766,982	751,795	731,034	715,429	704,576	-	-
Announcement Date	12/05/22	11/05/23	13/05/24	14/05/25	15/05/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

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.($)
SUBARU CORPORATION	10.93x	0.27x	4.66x	4.68%	11.49B
TESLA, INC.	398.89x	14.54x	105.5x	-.--%	1,598B
TOYOTA MOTOR CORPORATION	9.74x	1.26x	11.39x	3.35%	227B
BYD COMPANY LIMITED	14.14x	0.8x	5.46x	1.75%	100B
FERRARI N.V.	35.71x	9.03x	23.02x	1.09%	75.55B
GENERAL MOTORS COMPANY	7.65x	0.35x	2.79x	0.87%	69.58B
HYUNDAI MOTOR COMPANY	7.3x	1.19x	13.74x	3.7%	51.59B
FORD MOTOR COMPANY	10.53x	0.27x	3.34x	5.04%	47.65B
HONDA MOTOR CO., LTD.	11.27x	0.68x	9.15x	4.03%	43.37B
PORSCHE AG	22.62x	1.36x	7.68x	2.42%	45.37B
Average	52.88x	2.97x	18.67x	2.69%	226.96B
Weighted average by Cap.	284.95x	10.78x	77.24x	0.81%