|
Market Closed -
Japan Exchange
02:30:00 2026-09-15 EDT
|
5-day change | 1st Jan Change | ||
| 2,629.00 JPY | -0.76% |
|
-0.44% | -22.56% |
| 08-20 | Australia sues Subaru unit over repair data access for independent mechanics | RE |
| 08-06 | Macquarie Downgrades Subaru to Neutral from Outperform; Price Target is 2,200 Yen | MT |
Company Valuation: Subaru Corporation
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 | 1,852,329 | - | - |
| Change | - | 8.55% | 59.84% | -25.41% | -8.11% | 4.25% | - | - |
| Enterprise Value (EV) 1 | 701,746 | 1,072,755 | 1,943,689 | 1,391,626 | 1,155,933 | 1,360,996 | 1,259,716 | 1,238,830 |
| Change | - | 52.87% | 81.19% | -28.4% | -16.94% | 17.74% | -7.44% | -1.66% |
| P/E | 21.3x | 8.09x | 6.77x | 5.77x | 19.8x | 11x | 9.07x | 8.12x |
| PBR | 0.79x | 0.77x | 1.01x | 0.71x | 0.64x | 0.64x | 0.61x | 0.58x |
| PEG | - | 0x | 0.1x | -0.6x | -0.3x | 0.1x | 0.4x | 0.7x |
| Capitalization / Revenue | 0.54x | 0.43x | 0.55x | 0.41x | 0.37x | 0.36x | 0.35x | 0.34x |
| EV / Revenue | 0.26x | 0.28x | 0.41x | 0.3x | 0.24x | 0.26x | 0.24x | 0.23x |
| EV / EBITDA | 2.23x | 2.11x | 2.83x | 2.18x | 3.71x | 4.66x | 3.7x | 3.32x |
| EV / EBIT | 7.76x | 4.01x | 4.15x | 3.43x | 28.8x | 7.94x | 5.69x | 4.96x |
| EV / FCF | 7.43x | 2.91x | 3.35x | 15.8x | 4.75x | 31.1x | 5.82x | 8.81x |
| FCF Yield | 13.5% | 34.4% | 29.8% | 6.33% | 21.1% | 3.22% | 17.2% | 11.4% |
| Dividend per Share 2 | 56 | 76 | 106 | 115 | 115.5 | 120.8 | 126.1 | 131.8 |
| Rate of return | 2.87% | 3.59% | 3.07% | 4.35% | 4.65% | 4.6% | 4.8% | 5.01% |
| EPS 2 | 91.28 | 261.3 | 509.2 | 458 | 125.5 | 239.5 | 290 | 323.8 |
| Distribution rate | 61.3% | 29.1% | 20.8% | 25.1% | 92% | 50.4% | 43.5% | 40.7% |
| Net sales 1 | 2,744,520 | 3,774,468 | 4,702,947 | 4,685,763 | 4,784,965 | 5,146,803 | 5,301,950 | 5,409,845 |
| EBITDA 1 | 314,507 | 507,289 | 685,978 | 637,849 | 311,226 | 292,015 | 340,471 | 373,090 |
| EBIT 1 | 90,452 | 267,483 | 468,198 | 405,308 | 40,120 | 171,506 | 221,354 | 249,979 |
| Net income 1 | 70,007 | 200,431 | 385,084 | 338,062 | 90,842 | 163,996 | 200,349 | 224,512 |
| Net Debt 1 | -792,233 | -549,029 | -648,500 | -541,960 | -620,834 | -491,333 | -592,613 | -613,499 |
| Reference price 2 | 1,948.00 | 2,114.50 | 3,448.00 | 2,645.00 | 2,483.50 | 2,629.00 | 2,629.00 | 2,629.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.06x | 0.27x | 4.71x | 4.56% | 12.07B | |
| 9.67x | 1.22x | 11.17x | 3.38% | 231B | |
| 8.16x | 0.37x | 3.01x | 0.82% | 76.48B | |
| 8.82x | 1.24x | 14.01x | 2.96% | 63.61B | |
| 17.37x | 0.31x | 3.97x | 4.35% | 55.27B | |
| 8.66x | 0.11x | 1.08x | 6.78% | 49.76B | |
| 23.46x | 1.36x | 7.57x | 2.33% | 47.32B | |
| 4.78x | 0.01x | 0.12x | 6.46% | 47.04B | |
| 9.34x | -0.05x | -0.46x | 3.95% | 43.35B | |
| 10.93x | 0.64x | 8.25x | 4.24% | 42.29B | |
| Average | 11.22x | 0.55x | 5.34x | 3.98% | 66.84B | |
| Weighted average by Cap. | 10.69x | 0.76x | 7.07x | 3.64% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 7270 Stock
- Valuation Subaru Corporation
Select your edition
All financial news and data tailored to specific country editions
