Valuation Mazda Motor Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 EDT			5-day change	1st Jan Change
1,120.00 ^JPY	+2.56%		+3.23%	-8.12%

10-16	Mexico limits tariffs break to established local carmakers	RE
10-15	Mazda Motor Automates Process to Shift Wiring Harnesses Production to Japan	MT

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	706,504	-	-
Change	-	34.78%	43.33%	-46.31%	10.35%	7.8%	-	-
Enterprise Value (EV) ¹	509,612	678,702	759,324	77,236	200,655	289,286	207,612	149,846
Change	-	33.18%	11.88%	-89.83%	159.79%	44.17%	-28.23%	-27.82%
P/E	7.02x	5.4x	5.33x	5.21x	18.7x	7x	5.85x	5.35x
PBR	0.44x	0.54x	0.64x	0.33x	0.34x	0.37x	0.35x	0.34x
PEG	-	0.1x	0.1x	-0.1x	-0.3x	0x	0.3x	0.57x
Capitalization / Revenue	0.18x	0.2x	0.23x	0.12x	0.13x	0.13x	0.13x	0.12x
EV / Revenue	0.16x	0.18x	0.16x	0.02x	0.04x	0.05x	0.04x	0.03x
EV / EBITDA	2.62x	2.74x	2.09x	0.25x	1.16x	1.08x	0.7x	0.47x
EV / EBIT	4.89x	4.78x	3.03x	0.41x	3.89x	2.03x	1.23x	0.81x
EV / FCF	9.63x	17.9x	2.55x	0.73x	-2.25x	4.13x	3.15x	1.75x
FCF Yield	10.4%	5.6%	39.2%	137%	-44.4%	24.2%	31.7%	57.2%
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%	4.92%	5.22%	5.48%
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	1,120.00	1,120.00	1,120.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MAZDA MOTOR CORPORATION	7x	0.05x	1.08x	4.92%	4.47B
TESLA, INC.	335.37x	12.86x	94.36x	-.--%	1,401B
TOYOTA MOTOR CORPORATION	9.93x	1.27x	11.47x	3.3%	231B
BYD COMPANY LIMITED	15.15x	0.81x	5.42x	1.62%	101B
FERRARI N.V.	36.17x	9.15x	23.31x	1.08%	77.16B
GENERAL MOTORS COMPANY	8.15x	0.36x	2.87x	0.86%	73.67B
HYUNDAI MOTOR COMPANY	7.7x	1.21x	13.96x	3.51%	54.7B
FORD MOTOR COMPANY	12.21x	0.27x	3.47x	4.85%	49.57B
HONDA MOTOR CO., LTD.	11.63x	0.68x	9.27x	3.96%	44.32B
PORSCHE AG	21.96x	1.28x	7.16x	2.46%	43.21B
Average	46.53x	2.79x	17.24x	2.66%	208.03B
Weighted average by Cap.	230.54x	9.27x	66.85x	0.87%