Valuation Mazda Motor Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-21 EDT			5-day change	1st Jan Change
1,207.50 ^JPY	+0.50%		+3.29%	-0.94%

08-04	Mazda Motor Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-04	Mazda Motor Corporation Provides Second Quarter End and Year End Dividend 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	761,700	-	-
Change	-	34.78%	43.33%	-46.31%	10.35%	16.22%	-	-
Enterprise Value (EV) ¹	509,612	678,702	759,324	77,236	200,655	347,609	258,849	188,739
Change	-	33.18%	11.88%	-89.83%	159.79%	73.24%	-25.53%	-27.09%
P/E	7.02x	5.4x	5.33x	5.21x	18.7x	7.77x	6.24x	5.72x
PBR	0.44x	0.54x	0.64x	0.33x	0.34x	0.4x	0.38x	0.36x
PEG	-	0.1x	0.1x	-0.1x	-0.3x	0x	0.3x	0.64x
Capitalization / Revenue	0.18x	0.2x	0.23x	0.12x	0.13x	0.14x	0.14x	0.13x
EV / Revenue	0.16x	0.18x	0.16x	0.02x	0.04x	0.06x	0.05x	0.03x
EV / EBITDA	2.62x	2.74x	2.09x	0.25x	1.16x	1.3x	0.87x	0.59x
EV / EBIT	4.89x	4.78x	3.03x	0.41x	3.89x	2.47x	1.53x	1.03x
EV / FCF	9.63x	17.9x	2.55x	0.73x	-2.25x	7.74x	3.27x	2.48x
FCF Yield	10.4%	5.6%	39.2%	137%	-44.4%	12.9%	30.6%	40.3%
Dividend per Share ²	20	45	60	55	55	55.14	57.68	60.44
Rate of return	2.2%	3.67%	3.42%	5.84%	5.29%	4.57%	4.78%	5.01%
EPS ²	129.5	226.7	329.6	181	55.64	155.4	193.6	211
Distribution rate	15.4%	19.9%	18.2%	30.4%	98.8%	35.5%	29.8%	28.6%
Net sales ¹	3,120,349	3,826,800	4,827,662	5,018,893	4,918,172	5,372,405	5,554,280	5,661,147
EBITDA ¹	194,508	247,950	363,851	303,700	172,635	266,751	296,985	317,692
EBIT ¹	104,227	142,000	250,503	186,125	51,579	140,720	169,063	183,958
Net income ¹	81,557	142,800	207,696	114,079	35,086	99,965	122,098	133,180
Net Debt ¹	-62,935	-93,003	-346,774	-516,680	-454,726	-414,090	-502,851	-572,961
Reference price ²	909.00	1,225.00	1,755.50	942.20	1,039.00	1,207.50	1,207.50	1,207.50
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.($)
MAZDA MOTOR CORPORATION	7.77x	0.06x	1.3x	4.57%	4.79B
TOYOTA MOTOR CORPORATION	10.14x	1.23x	11.26x	3.28%	233B
GENERAL MOTORS COMPANY	8.24x	0.38x	3.13x	0.82%	77.15B
HYUNDAI MOTOR COMPANY	9.92x	1.3x	14.5x	2.72%	69.13B
FORD MOTOR COMPANY	18.05x	0.32x	4.14x	4.18%	57.46B
MERCEDES-BENZ GROUP AG	8.44x	0.1x	1x	6.89%	48.82B
PORSCHE AG	24.18x	1.35x	7.46x	2.33%	47.87B
VOLKSWAGEN AG	4.18x	0x	0.04x	7.18%	44.34B
HONDA MOTOR CO., LTD.	12.39x	0.64x	8.44x	4.05%	42.93B
BMW AG	8.77x	-0.07x	-0.61x	4.25%	41.16B
Average	11.21x	0.53x	5.07x	4.03%	66.7B
Weighted average by Cap.	11.11x	0.78x	7.29x	3.59%