Valuation Toyota Motor Corporation

Equities

7203

JP3633400001

Auto & Truck Manufacturers

Market Closed - Japan Exchange Other stock markets 01:30:00 2025-12-12 EST			5-day change	1st Jan Change
3,260.00 ^JPY	+4.82%		+7.52%	+3.62%

12-12	Japan's automotive union group to seek $77 monthly base pay rise next year	RE
12-12	Major Automakers Press US to Bar China Carmakers from Setting Up Factories	MT

Company Valuation: Toyota Motor Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	24,089,951	30,631,613	25,502,542	51,110,075	34,171,258	42,488,849	-	-
Change	-	27.16%	-16.74%	100.41%	-33.14%	24.34%	-	-
Enterprise Value (EV) ¹	40,433,272	51,014,316	47,365,849	78,259,795	57,045,974	70,136,372	72,119,207	72,570,099
Change	-	26.17%	-7.15%	65.22%	-27.11%	22.95%	2.83%	0.63%
P/E ratio	10.7x	10.8x	10.5x	10.4x	7.28x	12x	9.94x	9.21x
PBR	1.03x	1.17x	0.9x	1.49x	0.95x	1.12x	1.03x	0.96x
PEG	-	0.4x	-0.8x	0x	-4.18x	-0.5x	0.5x	1.16x
Capitalization / Revenue	0.89x	0.98x	0.69x	1.13x	0.71x	0.85x	0.82x	0.79x
EV / Revenue	1.49x	1.63x	1.27x	1.74x	1.19x	1.4x	1.39x	1.35x
EV / EBITDA	13.2x	12.7x	9.94x	10.5x	9.27x	12.2x	11.2x	10.6x
EV / EBIT	18.4x	17x	17.4x	14.6x	11.9x	17.8x	15.9x	15.1x
EV / FCF	28.2x	16.2x	31.5x	33.2x	36.5x	36.9x	36.1x	34.5x
FCF Yield	3.55%	6.17%	3.18%	3.02%	2.74%	2.71%	2.77%	2.9%
Dividend per Share ²	48	52	60	75	90	95.56	109.8	118.3
Rate of return	2.79%	2.34%	3.19%	1.98%	3.44%	2.93%	3.37%	3.63%
EPS ²	160.6	205.2	179.5	365.9	359.6	272.8	327.8	353.8
Distribution rate	29.9%	25.3%	33.4%	20.5%	25%	35%	33.5%	33.4%
Net sales ¹	27,214,594	31,379,507	37,154,298	45,095,325	48,036,704	50,238,385	52,031,271	53,700,108
EBITDA ¹	3,074,648	4,002,897	4,764,929	7,440,000	6,156,086	5,752,497	6,432,329	6,823,892
EBIT ¹	2,197,748	2,995,697	2,725,025	5,352,934	4,795,586	3,930,982	4,531,229	4,818,201
Net income ¹	2,245,261	2,850,110	2,451,318	4,944,933	4,765,086	3,394,652	3,952,296	4,187,427
Net Debt ¹	16,343,321	20,382,703	21,863,307	27,149,720	22,874,716	27,647,523	29,630,358	30,081,250
Reference price ²	1,723.20	2,222.50	1,880.00	3,792.00	2,616.00	3,260.00	3,260.00	3,260.00
Nbr of stocks (in thousands)	13,979,777	13,782,503	13,565,182	13,478,395	13,062,407	13,033,389	-	-
Announcement Date	5/12/21	5/11/22	5/10/23	5/8/24	5/8/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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	11.95x	1.4x	12.19x	2.93%	273B
GENERAL MOTORS COMPANY	9.27x	0.37x	3.38x	0.72%	75.83B
MERCEDES-BENZ GROUP AG	11.82x	0.21x	2.16x	3.8%	69.45B
BMW AG	8.83x	0.09x	0.7x	4.07%	68.77B
VOLKSWAGEN AG	10.39x	0.07x	0.64x	3.93%	64.18B
FORD MOTOR COMPANY	18.56x	0.27x	4.72x	4.85%	54.83B
MAHINDRA & MAHINDRA LIMITED	30.07x	2.78x	19.04x	0.75%	45.35B
HYUNDAI MOTOR COMPANY	6.64x	1.06x	11.23x	3.88%	44.26B
HONDA MOTOR CO., LTD.	12.95x	0.57x	9.49x	4.58%	39.98B
SUZUKI MOTOR CORPORATION	11.94x	0.67x	4.91x	2.05%	28.56B
Average	13.24x	0.75x	6.85x	3.16%	76.4B
Weighted average by Cap.	12.56x	0.87x	7.80x	3.09%