|
Market Closed -
Bombay S.E.
06:02:25 2026-10-21 EDT
|
5-day change | 1st Jan Change | ||
| 266.85 INR | -4.95% |
|
-16.54% | +20.50% |
| 10-16 | Mexico limits tariffs break to established local carmakers | RE |
| 10-08 | Mexican auto exports slump in September as US tariffs take toll | RE |
Company Valuation: Mazda Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,798 | 1,976 | 2,481 | 5,147 | 4,923 | 3,205 |
| Change | - | 9.89% | 25.53% | 107.45% | -4.34% | -34.9% |
| Enterprise Value (EV) 1 | 1,405 | 1,638 | 1,993 | 4,252 | 3,959 | 2,510 |
| Change | - | 16.64% | 21.67% | 113.29% | -6.89% | -36.6% |
| P/E | 11x | 9.3x | 9.32x | 16.3x | 19.8x | 11.7x |
| PBR | 1.22x | 1.2x | 1.33x | 2.42x | 2.14x | 1.29x |
| PEG | - | 0.3x | 0.4x | 0.9x | -0.9x | 1.1x |
| Capitalization / Revenue | 1.18x | 1.2x | 1.3x | 2.29x | 2.56x | 1.52x |
| EV / Revenue | 0.92x | 1x | 1.05x | 1.89x | 2.06x | 1.19x |
| EV / EBITDA | 6.03x | 5.86x | 5.31x | 10.7x | 13.2x | 7.27x |
| EV / EBIT | 6.87x | 6.31x | 5.76x | 11.8x | 15.1x | 8.26x |
| EV / FCF | 17.5x | -15.1x | 16.4x | 11.5x | 72.8x | -8.18x |
| FCF Yield | 5.7% | -6.63% | 6.1% | 8.71% | 1.37% | -12.2% |
| Dividend per Share 2 | 2.2 | 2.42 | 2.8 | 3.2 | 3.6 | 4 |
| Rate of return | 2.45% | 2.45% | 2.26% | 1.25% | 1.46% | 2.5% |
| EPS 2 | 8.154 | 10.61 | 13.3 | 15.74 | 12.41 | 13.74 |
| Distribution rate | 27% | 22.8% | 21.1% | 20.3% | 29% | 29.1% |
| Net sales 1 | 1,520 | 1,642 | 1,904 | 2,246 | 1,925 | 2,105 |
| EBITDA 1 | 232.9 | 279.8 | 375.5 | 396 | 300.4 | 345.4 |
| EBIT 1 | 204.5 | 259.4 | 345.8 | 359.4 | 261.9 | 304 |
| Net income 1 | 163.3 | 212.4 | 266.3 | 315.2 | 248.5 | 275.1 |
| Net Debt 1 | -393.9 | -337.9 | -487.5 | -894.8 | -964.5 | -695.3 |
| Reference price 2 | 89.81 | 98.69 | 123.89 | 257.01 | 245.85 | 160.05 |
| Nbr of stocks (in thousands) | 20,025 | 20,025 | 20,025 | 20,025 | 20,025 | 20,025 |
| Announcement Date | 8/23/21 | 9/9/22 | 8/24/23 | 8/14/24 | 8/25/25 | 8/26/26 |
1INR in Million2INR
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 59.35M | |
| 30.51x | 5.42x | 19.79x | 0.85% | 119B | |
| 31.6x | 5.01x | 19x | 1.7% | 90.64B | |
| 28.74x | 3.28x | 18.96x | 0.72% | 62.92B | |
| 40.65x | 6.35x | 28x | 1.87% | 59.26B | |
| 39.15x | 7.93x | 23.21x | -.--% | 56.89B | |
| 26.21x | 4.8x | 16.8x | 2.29% | 34.15B | |
| 20.68x | 1.77x | 12.74x | 2.27% | 30.08B | |
| 31.64x | 4.14x | 15.6x | 0.11% | 30.49B | |
| 18.81x | 3.19x | 10.25x | 1.6% | 26.16B | |
| Average | 29.78x | 4.65x | 18.26x | 1.27% | 50.98B | |
| Weighted average by Cap. | 31.23x | 5.02x | 19.52x | 1.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MAZDA Stock
- Valuation Mazda Limited
Select your edition
All financial news and data tailored to specific country editions
