Bridgestone Corporation (5108)

Basic

  • Market Cap

    ¥4,174.8B

  • EV

    ¥4,426.18B

  • Shares Out

    684.62M

  • Revenue

    ¥4,331.29B

  • Employees

    129,262

Margins

  • Gross

    38.48%

  • EBITDA

    19.01%

  • Operating

    12.08%

  • Pre-Tax

    10.99%

  • Net

    8.74%

  • FCF

    6.87%

Returns (5Yr Avg)

  • ROA

    5.2%

  • ROE

    10%

  • ROCE

    10.75%

  • ROIC

    6.93%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥6,215.38

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥6,324.66

  • Earnings (Dil)

    ¥552.29

  • FCF

    ¥434.65

  • Book Value

    ¥4,960.27

Growth (CAGR)

  • Rev 3Yr

    12.54%

  • Rev 5Yr

    3.46%

  • Rev 10Yr

    2.39%

  • Dil EPS 3Yr

    79.4%

  • Dil EPS 5Yr

    4.68%

  • Dil EPS 10Yr

    4.87%

  • Rev Fwd 2Yr

    4.68%

  • EBITDA Fwd 2Yr

    11.04%

  • EPS Fwd 2Yr

    15.01%

  • EPS LT Growth Est

    9.7%

Dividends

  • Yield

    —

  • Payout

    17.41%

  • DPS

    ¥90

  • DPS Growth 3Yr

    -11.54%

  • DPS Growth 5Yr

    -10.87%

  • DPS Growth 10Yr

    7.67%

  • DPS Growth Fwd 2Yr

    13.98%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

3,650,111.0

3,525,600.0

2,994,524.0

3,246,057.0

4,110,070.0

4,331,291.0

Total Revenues % Chg.

0.2%

-3.4%

-15.1%

8.4%

26.6%

13.3%

Cost of Goods Sold, Total

2,268,743.0

2,201,684.0

1,906,553.0

1,929,612.0

2,516,821.0

2,664,540.0

Gross Profit

1,381,368.0

1,323,916.0

1,087,971.0

1,316,445.0

1,593,249.0

1,666,751.0

Selling General & Admin Expenses, Total

839,573.0

850,006.0

722,089.0

743,355.0

944,925.0

980,678.0

R&D Expenses

103,551.0

105,283.0

95,205.0

95,480.0

112,192.0

112,192.0

Depreciation & Amortization

35,511.0

42,528.0

89,906.0

89,785.0

101,406.0

101,406.0

Other Operating Expenses

—

—

1,501.0

-7,027.0

-19,830.0

-50,648.0

Other Operating Expenses, Total

978,635.0

997,817.0

908,701.0

921,593.0

1,138,693.0

1,143,628.0

Operating Income

402,733.0

326,099.0

179,270.0

394,852.0

454,556.0

523,123.0

Interest Expense, Total

-12,810.0

-10,311.0

-17,168.0

-13,780.0

-17,163.0

-47,191.0

Interest And Investment Income

11,855.0

12,886.0

3,472.0

2,305.0

2,575.0

21,055.0

Net Interest Expenses

-955.0

2,575.0

-13,696.0

-11,475.0

-14,588.0

-26,136.0

Income (Loss) On Equity Invest.

—

—

-1,429.0

6,207.0

5,775.0

1,517.0

Currency Exchange Gains (Loss)

-7,041.0

-8,013.0

-3,188.0

-899.0

-19,059.0

-19,059.0

Other Non Operating Income (Expenses)

-13,605.0

-3,839.0

1,662.0

6,961.0

10,030.0

10,030.0

EBT, Excl. Unusual Items

381,132.0

316,822.0

162,619.0

395,646.0

436,714.0

489,475.0

Restructuring Charges

—

—

-42,821.0

-13,757.0

-7,435.0

-7,435.0

Gain (Loss) On Sale Of Investments

46,635.0

76,646.0

-18,196.0

—

—

—

Gain (Loss) On Sale Of Assets

—

30,608.0

17,287.0

-561.0

11,670.0

11,670.0

Asset Writedown

—

-18,286.0

-89,622.0

-3,734.0

-17,492.0

-17,492.0

Legal Settlements

—

—

—

—

—

—

Other Unusual Items

—

1,460.0

—

—

—

—

EBT, Incl. Unusual Items

427,767.0

407,250.0

29,267.0

377,594.0

423,457.0

476,218.0

Income Tax Expense

128,017.0

108,303.0

48,997.0

63,234.0

112,452.0

115,944.0

Earnings From Continuing Operations

299,750.0

298,947.0

-19,730.0

314,360.0

311,005.0

360,274.0

Earnings Of Discontinued Operations

—

—

—

86,168.0

-5,141.0

24,375.0

Minority Interest

-8,108.0

-6,349.0

-3,571.0

-6,491.0

-5,497.0

-6,298.0

Net Income

291,642.0

292,598.0

-23,301.0

394,037.0

300,367.0

378,351.0

Net Income to Common Incl Extra Items

291,642.0

292,598.0

-23,301.0

394,037.0

300,367.0

378,351.0

Net Income to Common Excl. Extra Items

291,642.0

292,598.0

-23,301.0

307,869.0

305,508.0

353,976.0

Total Shares Outstanding

751.8

704.1

704.1

704.3

684.3

684.6

Weighted Avg. Shares Outstanding

751.8

722.6

704.1

704.2

694.8

684.8

Weighted Avg. Shares Outstanding Dil

753.1

723.8

704.1

705.3

695.8

685.1

EPS

387.9

404.9

-33.1

559.6

432.3

552.5

EPS Diluted

387.3

404.3

-33.1

558.7

431.7

552.3

EBITDA

607,768.0

556,085.0

446,724.0

645,300.0

736,664.0

823,211.0