Valuation Subaru Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 06:19:03 2026-07-16 EDT			5-day change	1st Jan Change
13.74 ^EUR	+3.70%		+4.25%	-24.48%

07-01	Tranche Update on Subaru Corporation's Equity Buyback Plan announced on May 15, 2026.	CI
07-01	Subaru Repurchases Over 27 Billion Yen Worth of Shares in June	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,493,979	1,621,784	2,592,189	1,933,586	1,776,767	1,774,475	-	-
Change	-	8.55%	59.84%	-25.41%	-8.11%	-0.13%	-	-
Enterprise Value (EV) ¹	701,746	1,072,755	1,943,689	1,391,626	1,155,933	1,244,821	1,120,765	1,056,468
Change	-	52.87%	81.19%	-28.4%	-16.94%	7.69%	-9.97%	-5.74%
P/E	21.3x	8.09x	6.77x	5.77x	19.8x	10.5x	8.38x	7.59x
PBR	0.79x	0.77x	1.01x	0.71x	0.64x	0.62x	0.59x	0.56x
PEG	-	0x	0.1x	-0.6x	-0.3x	0.1x	0.3x	0.7x
Capitalization / Revenue	0.54x	0.43x	0.55x	0.41x	0.37x	0.35x	0.33x	0.33x
EV / Revenue	0.26x	0.28x	0.41x	0.3x	0.24x	0.24x	0.21x	0.2x
EV / EBITDA	2.23x	2.11x	2.83x	2.18x	3.71x	4.03x	3.21x	2.78x
EV / EBIT	7.76x	4.01x	4.15x	3.43x	28.8x	6.89x	4.83x	4.11x
EV / FCF	7.43x	2.91x	3.35x	15.8x	4.75x	15.1x	6.17x	7.22x
FCF Yield	13.5%	34.4%	29.8%	6.33%	21.1%	6.64%	16.2%	13.8%
Dividend per Share ²	56	76	106	115	115.5	121.3	126.5	132.1
Rate of return	2.87%	3.59%	3.07%	4.35%	4.65%	4.82%	5.02%	5.25%
EPS ²	91.28	261.3	509.2	458	125.5	238.8	300.5	331.7
Distribution rate	61.3%	29.1%	20.8%	25.1%	92%	50.8%	42.1%	39.8%
Net sales ¹	2,744,520	3,774,468	4,702,947	4,685,763	4,784,965	5,126,625	5,307,853	5,415,257
EBITDA ¹	314,507	507,289	685,978	637,849	311,226	309,205	349,450	379,538
EBIT ¹	90,452	267,483	468,198	405,308	40,120	180,603	231,807	256,977
Net income ¹	70,007	200,431	385,084	338,062	90,842	166,234	200,190	218,847
Net Debt ¹	-792,233	-549,029	-648,500	-541,960	-620,834	-529,655	-653,710	-718,007
Reference price ²	1,948.00	2,114.50	3,448.00	2,645.00	2,483.50	2,518.50	2,518.50	2,518.50
Nbr of stocks (in thousands)	766,929	766,982	751,795	731,034	715,429	704,576	-	-
Announcement Date	5/12/22	5/11/23	5/13/24	5/14/25	5/15/26	-	-	-

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	9.64x	1.24x	11.45x	3.54%	210B
GENERAL MOTORS COMPANY	6.42x	0.33x	2.65x	0.96%	70.01B
HYUNDAI MOTOR COMPANY	9.82x	1.27x	13.85x	2.58%	66.99B
FORD MOTOR COMPANY	21.57x	0.29x	3.71x	4.25%	56.5B
MERCEDES-BENZ GROUP AG	8.03x	0.11x	1.01x	7.11%	48.93B
PORSCHE AG	25.38x	1.34x	7.54x	2.32%	46.31B
VOLKSWAGEN AG	3.9x	0x	0.03x	7.61%	43.3B
BMW AG	7.92x	-0.07x	-0.61x	4.94%	40.92B
HONDA MOTOR CO., LTD.	13.56x	0.6x	7.17x	4.63%	36.3B
Average	11.80x	0.57x	5.20x	4.21%	68.81B
Weighted average by Cap.	11.15x	0.76x	7.05x	3.84%