Valuation Subaru Corporation

Stocks

7270

JP3814800003

Auto & Truck Manufacturers

Market Closed - Japan Exchange 10:30:00 30/10/2026 +04			5-day change	1st Jan Change
2,663.00 ^JPY	+1.70%		-0.08%	-21.56%

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	1,876,285	-	-
Change	-	8.55%	59.84%	-25.41%	-8.11%	5.6%	-	-
Enterprise Value (EV) ¹	701,746	1,072,755	1,943,689	1,391,626	1,155,933	1,426,658	1,339,297	1,321,357
Change	-	52.87%	81.19%	-28.4%	-16.94%	23.42%	-6.12%	-1.34%
P/E	21.3x	8.09x	6.77x	5.77x	19.8x	11.3x	9.34x	8.29x
PBR	0.79x	0.77x	1.01x	0.71x	0.64x	0.65x	0.62x	0.59x
PEG	-	0x	0.1x	-0.6x	-0.3x	0.1x	0.4x	0.7x
Capitalization / Revenue	0.54x	0.43x	0.55x	0.41x	0.37x	0.36x	0.35x	0.35x
EV / Revenue	0.26x	0.28x	0.41x	0.3x	0.24x	0.28x	0.25x	0.24x
EV / EBITDA	2.23x	2.11x	2.83x	2.18x	3.71x	4.86x	4.01x	3.61x
EV / EBIT	7.76x	4.01x	4.15x	3.43x	28.8x	8.52x	6.26x	5.43x
EV / FCF	7.43x	2.91x	3.35x	15.8x	4.75x	32.5x	5.38x	9.39x
FCF Yield	13.5%	34.4%	29.8%	6.33%	21.1%	3.07%	18.6%	10.6%
Dividend per Share ²	56	76	106	115	115.5	120.8	126.1	131.8
Rate of return	2.87%	3.59%	3.07%	4.35%	4.65%	4.54%	4.74%	4.95%
EPS ²	91.28	261.3	509.2	458	125.5	236.2	285.2	321.2
Distribution rate	61.3%	29.1%	20.8%	25.1%	92%	51.2%	44.2%	41%
Net sales ¹	2,744,520	3,774,468	4,702,947	4,685,763	4,784,965	5,155,105	5,299,070	5,409,624
EBITDA ¹	314,507	507,289	685,978	637,849	311,226	293,587	333,770	366,209
EBIT ¹	90,452	267,483	468,198	405,308	40,120	167,368	214,105	243,166
Net income ¹	70,007	200,431	385,084	338,062	90,842	161,503	196,408	221,706
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	2,663.00	2,663.00	2,663.00
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	11.28x	0.28x	4.86x	4.54%	11.91B
TESLA, INC.	394.54x	14.36x	104.33x	-.--%	1,580B
TOYOTA MOTOR CORPORATION	9.8x	1.26x	11.43x	3.32%	230B
BYD COMPANY LIMITED	13.85x	0.78x	5.3x	1.81%	98.31B
FERRARI N.V.	36.01x	9.11x	23.23x	1.09%	76.32B
GENERAL MOTORS COMPANY	8.11x	0.37x	2.97x	0.82%	73.73B
HYUNDAI MOTOR COMPANY	7.73x	1.18x	13.74x	3.89%	49.46B
FORD MOTOR COMPANY	13.58x	0.27x	3.14x	4.88%	48.92B
PORSCHE AG	23.65x	1.41x	7.98x	2.48%	47.52B
HONDA MOTOR CO., LTD.	11.43x	0.68x	9.2x	3.98%	44.15B
Average	53.00x	2.97x	18.62x	2.68%	226.02B
Weighted average by Cap.	280.19x	10.60x	75.96x	0.82%