Valuation Mazda Motor Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:25:02 2026-09-18 EDT			5-day change	1st Jan Change
6.230 ^EUR	-0.42%		0.00%	-4.97%

09-16	GM's EV-first bet leaves it on sidelines of US hybrid boom	RE
08-04	Mazda Motor Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	572,547	771,705	1,106,098	593,916	655,381	729,844	-	-
Change	-	34.78%	43.33%	-46.31%	10.35%	11.36%	-	-
Enterprise Value (EV) ¹	509,612	678,702	759,324	77,236	200,655	312,625	230,952	173,186
Change	-	33.18%	11.88%	-89.83%	159.79%	55.8%	-26.12%	-25.01%
P/E	7.02x	5.4x	5.33x	5.21x	18.7x	7.23x	6.04x	5.53x
PBR	0.44x	0.54x	0.64x	0.33x	0.34x	0.38x	0.36x	0.35x
PEG	-	0.1x	0.1x	-0.1x	-0.3x	0x	0.3x	0.59x
Capitalization / Revenue	0.18x	0.2x	0.23x	0.12x	0.13x	0.13x	0.13x	0.13x
EV / Revenue	0.16x	0.18x	0.16x	0.02x	0.04x	0.06x	0.04x	0.03x
EV / EBITDA	2.62x	2.74x	2.09x	0.25x	1.16x	1.16x	0.78x	0.55x
EV / EBIT	4.89x	4.78x	3.03x	0.41x	3.89x	2.2x	1.36x	0.94x
EV / FCF	9.63x	17.9x	2.55x	0.73x	-2.25x	4.46x	3.51x	2.02x
FCF Yield	10.4%	5.6%	39.2%	137%	-44.4%	22.4%	28.5%	49.5%
Dividend per Share ²	20	45	60	55	55	55.14	58.43	61.43
Rate of return	2.2%	3.67%	3.42%	5.84%	5.29%	4.77%	5.05%	5.31%
EPS ²	129.5	226.7	329.6	181	55.64	160	191.5	209.4
Distribution rate	15.4%	19.9%	18.2%	30.4%	98.8%	34.5%	30.5%	29.3%
Net sales ¹	3,120,349	3,826,800	4,827,662	5,018,893	4,918,172	5,421,499	5,583,535	5,698,324
EBITDA ¹	194,508	247,950	363,851	303,700	172,635	268,948	295,795	316,387
EBIT ¹	104,227	142,000	250,503	186,125	51,579	142,297	169,274	184,684
Net income ¹	81,557	142,800	207,696	114,079	35,086	100,967	120,792	132,125
Net Debt ¹	-62,935	-93,003	-346,774	-516,680	-454,726	-417,218	-498,892	-556,658
Reference price ²	909.00	1,225.00	1,755.50	942.20	1,039.00	1,157.00	1,157.00	1,157.00
Nbr of stocks (in thousands)	629,865	629,963	630,076	630,350	630,780	630,807	-	-
Announcement Date	5/13/22	5/12/23	5/10/24	5/12/25	5/12/26	-	-	-

¹JPY in Million²JPY

Estimates

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.($)
TOYOTA MOTOR CORPORATION	9.76x	1.26x	11.54x	3.36%	230B
GENERAL MOTORS COMPANY	8.11x	0.37x	2.97x	0.83%	76B
HYUNDAI MOTOR COMPANY	8.64x	1.23x	13.94x	3.03%	60.65B
FORD MOTOR COMPANY	17.05x	0.3x	3.79x	4.43%	54.27B
PORSCHE AG	24.49x	1.42x	7.96x	2.22%	49.77B
MERCEDES-BENZ GROUP AG	8.57x	0.11x	1.04x	6.85%	48.97B
VOLKSWAGEN AG	4.77x	0.02x	0.13x	6.49%	47.32B
BMW AG	9.48x	-0.05x	-0.45x	3.88%	43.47B
HONDA MOTOR CO., LTD.	11.06x	0.65x	8.61x	4.17%	42.69B
Average	11.33x	0.59x	5.50x	3.92%	72.58B
Weighted average by Cap.	10.81x	0.78x	7.25x	3.62%