|
Delayed
Japan Exchange
20:12:52 2026-09-16 EDT
|
5-day change | 1st Jan Change | ||
| 3,759.00 JPY | +1.18% |
|
+0.21% | +7.20% |
Company Valuation: Bridgestone Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,485,258 | 3,248,104 | 3,998,165 | 3,656,907 | 4,503,776 | 4,623,861 | - | - |
| Change | - | -6.8% | 23.09% | -8.54% | 23.16% | 2.67% | - | - |
| Enterprise Value (EV) 1 | 3,204,364 | 3,496,367 | 3,771,427 | 3,328,556 | 4,277,236 | 4,605,961 | 4,574,174 | 4,519,419 |
| Change | - | 9.11% | 7.87% | -11.74% | 28.5% | 7.69% | -0.69% | -1.2% |
| P/E | 8.84x | 10.9x | 12.1x | 12.8x | 14.3x | 12.8x | 11.4x | 10.2x |
| PBR | 1.33x | 1.08x | 1.19x | 0.98x | 1.23x | 1.24x | 1.17x | 1.11x |
| PEG | - | -0.5x | 1x | -0.9x | 0.8x | 0.7x | 0.9x | 0.9x |
| Capitalization / Revenue | 1.07x | 0.79x | 0.93x | 0.83x | 1.02x | 0.98x | 0.95x | 0.92x |
| EV / Revenue | 0.99x | 0.85x | 0.87x | 0.75x | 0.97x | 0.97x | 0.94x | 0.9x |
| EV / EBITDA | 5.11x | 4.83x | 4.79x | 4.21x | 5.82x | 5.17x | 4.89x | 4.61x |
| EV / EBIT | 8.5x | 7.92x | 7.83x | 7.51x | 11.2x | 8.69x | 8.02x | 7.4x |
| EV / FCF | 7.75x | -50.3x | 10.4x | 11.3x | 11.5x | 18.6x | 14.7x | 13.1x |
| FCF Yield | 12.9% | -1.99% | 9.64% | 8.83% | 8.73% | 5.37% | 6.8% | 7.64% |
| Dividend per Share 2 | 85 | 87.5 | 100 | 105 | 115 | 133 | 153.4 | 171.1 |
| Rate of return | 3.44% | 3.73% | 3.42% | 3.93% | 3.27% | 3.58% | 4.13% | 4.61% |
| EPS 2 | 279.8 | 216.1 | 242 | 208.1 | 246 | 289.9 | 325.8 | 362.8 |
| Distribution rate | 30.4% | 40.5% | 41.3% | 50.5% | 46.7% | 45.9% | 47.1% | 47.2% |
| Net sales 1 | 3,246,057 | 4,110,070 | 4,313,800 | 4,430,096 | 4,429,452 | 4,727,005 | 4,885,117 | 5,031,349 |
| EBITDA 1 | 627,247 | 723,406 | 787,580 | 791,377 | 734,466 | 891,548 | 934,558 | 979,914 |
| EBIT 1 | 376,799 | 441,298 | 481,775 | 443,319 | 381,237 | 530,241 | 570,381 | 611,034 |
| Net income 1 | 394,037 | 300,367 | 331,305 | 284,989 | 327,264 | 359,243 | 392,041 | 422,096 |
| Net Debt 1 | -280,894 | 248,263 | -226,738 | -328,351 | -226,540 | -17,900 | -49,687 | -104,442 |
| Reference price 2 | 2,474.50 | 2,345.50 | 2,920.00 | 2,670.00 | 3,514.00 | 3,715.00 | 3,715.00 | 3,715.00 |
| Nbr of stocks (in thousands) | 1,408,470 | 1,384,824 | 1,369,234 | 1,369,628 | 1,281,666 | 1,244,646 | - | - |
| Announcement Date | 2/15/22 | 2/16/23 | 2/16/24 | 2/17/25 | 2/16/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.9x | 0.98x | 5.2x | 3.56% | 30.01B | |
| 13.42x | 0.98x | 5.49x | 4.09% | 25.86B | |
| 7.92x | 1.09x | 5.19x | 3.55% | 6.82B | |
| 10.24x | 1.04x | 5.96x | 2.89% | 6.49B | |
| 8.87x | - | - | 3.43% | 5.85B | |
| 17.34x | - | - | 3.23% | 4.77B | |
| 7.64x | 0.93x | 4.53x | 3.77% | 3.67B | |
| 9.12x | 0.63x | 5.1x | 4.44% | 3.38B | |
| 34.65x | 1.87x | 10.52x | 1.93% | 2.48B | |
| 5.38x | 0.32x | 2.89x | 3.5% | 2.13B | |
| Average | 12.75x | 0.98x | 5.61x | 3.44% | 9.15B | |
| Weighted average by Cap. | 12.52x | 0.99x | 5.42x | 3.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5108 Stock
- Valuation Bridgestone Corporation
Select your edition
All financial news and data tailored to specific country editions
