Valuation Bridgestone Corporation

Equities

5108

JP3830800003

Tires & Rubber Products

Market Closed - Japan Exchange Other stock markets 01:30:00 2025-11-18 EST			5-day change	1st Jan Change
7,107.00 ^JPY	-2.08%		+2.76%	+33.09%

11-12	Bridgestone's Attributable Profit Falls 20% for Nine Months Ended Sept. 30	MT
11-12	Bridgestone Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending December 31, 2025	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	4,673,774	-	-
Change	-	46.27%	-6.8%	23.09%	-8.54%	27.81%	-	-
Enterprise Value (EV) ¹	2,571,104	3,204,364	3,496,367	3,771,427	3,328,556	4,467,976	4,462,883	4,331,145
Change	-	24.63%	9.11%	7.87%	-11.74%	34.23%	-0.11%	-2.95%
P/E ratio	-102x	8.84x	10.9x	12.1x	12.8x	17.8x	11.6x	10.3x
PBR	1.11x	1.33x	1.08x	1.19x	0.98x	1.31x	1.24x	1.18x
PEG	-	-0x	-0.5x	1x	-0.9x	-8.85x	0.2x	0.8x
Capitalization / Revenue	0.8x	1.07x	0.79x	0.93x	0.83x	1.07x	1.03x	0.99x
EV / Revenue	0.86x	0.99x	0.85x	0.87x	0.75x	1.02x	0.98x	0.92x
EV / EBITDA	7.75x	5.11x	4.83x	4.79x	4.21x	5.76x	4.82x	4.43x
EV / EBIT	40.1x	8.5x	7.92x	7.83x	7.51x	9.76x	7.75x	6.99x
EV / FCF	6.92x	7.75x	-50.3x	10.4x	11.3x	17.8x	15.9x	14.1x
FCF Yield	14.5%	12.9%	-1.99%	9.64%	8.83%	5.63%	6.29%	7.09%
Dividend per Share ²	110	170	175	200	210	232	293.3	332.2
Rate of return	3.25%	3.44%	3.73%	3.42%	3.93%	3.2%	4.04%	4.58%
EPS ²	-33.09	559.6	432.3	484	416.2	407.8	623.3	705.8
Distribution rate	-332%	30.4%	40.5%	41.3%	50.5%	56.9%	47%	47.1%
Net sales ¹	2,994,524	3,246,057	4,110,070	4,313,800	4,430,096	4,371,614	4,547,610	4,706,848
EBITDA ¹	331,568	627,247	723,406	787,580	791,377	775,662	925,226	977,721
EBIT ¹	64,114	376,799	441,298	481,775	443,319	457,717	576,115	619,983
Net income ¹	-23,301	394,037	300,367	331,305	284,989	273,826	393,127	431,049
Net Debt ¹	188,368	-280,894	248,263	-226,738	-328,351	-205,798	-210,891	-342,629
Reference price ²	3,384.00	4,949.00	4,691.00	5,840.00	5,340.00	7,258.00	7,258.00	7,258.00
Nbr of stocks (in thousands)	704,118	704,235	692,412	684,617	684,814	643,948	-	-
Announcement Date	2/16/21	2/15/22	2/16/23	2/16/24	2/17/25	-	-	-

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.($)
BRIDGESTONE CORPORATION	17.8x	1.02x	5.76x	3.2%	30.13B
MICHELIN (CGDE)	12.03x	0.87x	4.95x	4.32%	22.71B
ZHONGCE RUBBER GROUP CO., LTD.	11.14x	-	-	-	7.02B
SAILUN GROUP CO., LTD.	12.38x	1.48x	8.08x	2.88%	6.98B
THE YOKOHAMA RUBBER COMPANY, LIMITED	10.02x	1.08x	6.6x	1.95%	5.95B
TOYO TIRE CORPORATION	9.79x	1.05x	4.5x	3%	4.29B
SUMITOMO RUBBER INDUSTRIES, LTD.	12.02x	0.64x	4.98x	3.36%	3.62B
VIETNAM RUBBER INDUSTRY GROUP -	27.64x	-	-	1.37%	3.07B
THE GOODYEAR TIRE & RUBBER COMPANY	10.77x	0.41x	4.26x	-.--%	2.13B
KUMHO PETRO CHEMICAL CO.,LTD	8.96x	0.37x	4.22x	2.42%	2.02B
Average	13.25x	0.87x	5.42x	2.5%	8.79B
Weighted average by Cap.	14.16x	0.97x	5.61x	3.22%