Valuation Bridgestone Corporation

Equities

5108

JP3830800003

Tires & Rubber Products

Market Closed - Japan Exchange Other stock markets 01:30:00 2026-03-06 EST			5-day change	1st Jan Change
3,475.00 ^JPY	-0.20%		-7.26%	-1.11%

02-21	Bridgestone Corporation, 2025 Earnings Call, Feb 16, 2026
02-16	Bridgestone Corporation authorizes a Buyback Plan.	CI

Company Valuation: Bridgestone Corporation

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,382,736	3,485,258	3,248,104	3,998,165	3,656,907	4,429,737	4,429,737	-
Change	-	46.27%	-6.8%	23.09%	-8.54%	21.13%	0%	-
Enterprise Value (EV) ¹	2,571,104	3,204,364	3,496,367	3,771,427	3,328,556	4,172,636	4,281,830	4,209,689
Change	-	24.63%	9.11%	7.87%	-11.74%	25.36%	2.62%	-1.68%
P/E ratio	-102x	8.84x	10.9x	12.1x	12.8x	14.3x	11.9x	10.4x
PBR	1.11x	1.33x	1.08x	1.19x	0.98x	1.23x	1.17x	1.13x
PEG	-	-0x	-0.5x	1x	-0.9x	0.8x	0.3x	0.7x
Capitalization / Revenue	0.8x	1.07x	0.79x	0.93x	0.83x	1.02x	0.97x	0.95x
EV / Revenue	0.86x	0.99x	0.85x	0.87x	0.75x	0.95x	0.93x	0.9x
EV / EBITDA	7.75x	5.11x	4.83x	4.79x	4.21x	5.27x	4.83x	4.48x
EV / EBIT	40.1x	8.5x	7.92x	7.83x	7.51x	9.54x	8.08x	7.28x
EV / FCF	6.92x	7.75x	-50.3x	10.4x	11.3x	21.1x	15.5x	13.5x
FCF Yield	14.5%	12.9%	-1.99%	9.64%	8.83%	4.73%	6.46%	7.42%
Dividend per Share ²	55	85	87.5	100	105	125	139.4	162.9
Rate of return	3.25%	3.44%	3.73%	3.42%	3.93%	3.56%	4.01%	4.69%
EPS ²	-16.54	279.8	216.1	242	208.1	246	291.6	335.2
Distribution rate	-332%	30.4%	40.5%	41.3%	50.5%	50.8%	47.8%	48.6%
Net sales ¹	2,994,524	3,246,057	4,110,070	4,313,800	4,430,096	4,429,452	4,580,401	4,684,548
EBITDA ¹	331,568	627,247	723,406	787,580	791,377	729,295	886,307	940,311
EBIT ¹	64,114	376,799	441,298	481,775	443,319	381,237	530,006	578,329
Net income ¹	-23,301	394,037	300,367	331,305	284,989	327,264	362,243	403,035
Net Debt ¹	188,368	-280,894	248,263	-226,738	-328,351	-257,101	-147,907	-220,047
Reference price ²	1,692.00	2,474.50	2,345.50	2,920.00	2,670.00	3,475.00	3,475.00	3,475.00
Nbr of stocks (in thousands)	1,408,236	1,408,470	1,384,824	1,369,234	1,369,628	1,274,744	1,274,744	-
Announcement Date	2/16/21	2/15/22	2/16/23	2/16/24	2/17/25	2/16/26	-	-

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.($)
BRIDGESTONE CORPORATION	16.45x	0.95x	5.28x	3.31%	28.13B
MICHELIN (CGDE)	13.63x	0.94x	5.32x	4.17%	24.92B
SAILUN GROUP CO., LTD.	11.87x	1.38x	7.69x	3.28%	6.75B
THE YOKOHAMA RUBBER COMPANY, LIMITED	11.19x	1.17x	7.12x	1.77%	6.61B
ZHONGCE RUBBER GROUP CO., LTD.	10.24x	-	-	-	6.54B
VIETNAM RUBBER INDUSTRY GROUP -	32.54x	-	-	1.48%	6.19B
TOYO TIRE CORPORATION	8.99x	0.94x	4.12x	3.32%	3.88B
SUMITOMO RUBBER INDUSTRIES, LTD.	12.19x	0.68x	5.14x	3.19%	3.78B
THE GOODYEAR TIRE & RUBBER COMPANY	14.02x	0.43x	4.44x	-.--%	2.23B
KUMHO PETRO CHEMICAL CO.,LTD	9.29x	0.39x	4.46x	2.24%	2.01B
Average	14.04x	0.86x	5.44x	2.53%	9.1B
Weighted average by Cap.	14.89x	0.96x	5.54x	3.19%