Suzuki Motor Corporation (7269)

Basic

  • Market Cap

    ¥2,906.57B

  • EV

    ¥3,182.06B

  • Shares Out

    482.26M

  • Revenue

    ¥4,988.54B

  • Employees

    70,012

Margins

  • Gross

    25.39%

  • EBITDA

    12.17%

  • Operating

    8.33%

  • Pre-Tax

    8.61%

  • Net

    4.72%

  • FCF

    1.36%

Returns (5Yr Avg)

  • ROA

    4.25%

  • ROE

    8.57%

  • ROCE

    10.72%

  • ROIC

    7.18%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥6,985.33

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    ¥10,279.63

  • Earnings (Dil)

    ¥484.95

  • FCF

    ¥139.73

  • Book Value

    ¥4,875.25

Growth (CAGR)

  • Rev 3Yr

    18.43%

  • Rev 5Yr

    5.29%

  • Rev 10Yr

    6.25%

  • Dil EPS 3Yr

    28.75%

  • Dil EPS 5Yr

    -2.16%

  • Dil EPS 10Yr

    12.16%

  • Rev Fwd 2Yr

    9.48%

  • EBITDA Fwd 2Yr

    14.12%

  • EPS Fwd 2Yr

    15.51%

  • EPS LT Growth Est

    10.66%

Dividends

  • Yield

  • Payout

    10.31%

  • DPS

    ¥50

  • DPS Growth 3Yr

    -12.25%

  • DPS Growth 5Yr

    -9.2%

  • DPS Growth 10Yr

    17.46%

  • DPS Growth Fwd 2Yr

    20.28%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM

Total Revenues

3,871,496.0

3,488,433.0

3,178,209.0

3,568,380.0

4,641,644.0

4,988,540.0

Total Revenues % Chg.

3.0%

-9.9%

-8.9%

12.3%

30.1%

21.3%

Cost of Goods Sold, Total

2,738,958.0

2,514,779.0

2,311,592.0

2,711,947.0

3,491,713.0

3,721,930.0

Gross Profit

1,132,538.0

973,654.0

866,617.0

856,433.0

1,149,931.0

1,266,610.0

Selling General & Admin Expenses, Total

565,373.0

558,277.0

493,257.0

482,345.0

579,109.0

630,669.0

Provision for Bad Debts

708.0

-1,950.0

804.0

2,302.0

454.0

454.0

R&D Expenses

158,086.0

148,080.0

146,221.0

160,747.0

205,642.0

205,642.0

Depreciation & Amortization

318.0

Other Operating Expenses

83,991.0

54,178.0

31,902.0

19,578.0

14,174.0

14,174.0

Other Operating Expenses, Total

808,476.0

758,585.0

672,184.0

664,972.0

799,379.0

850,939.0

Operating Income

324,062.0

215,069.0

194,433.0

191,461.0

350,552.0

415,671.0

Interest Expense, Total

-4,241.0

-5,555.0

-4,935.0

-5,954.0

-6,741.0

-8,004.0

Interest And Investment Income

54,894.0

28,775.0

41,503.0

71,157.0

42,614.0

38,935.0

Net Interest Expenses

50,653.0

23,220.0

36,568.0

65,203.0

35,873.0

30,931.0

Income (Loss) On Equity Invest.

5,029.0

6,315.0

7,900.0

9,244.0

11,607.0

12,017.0

Currency Exchange Gains (Loss)

-2,853.0

-3,508.0

7,196.0

1,693.0

-16,922.0

-22,520.0

Other Non Operating Income (Expenses)

2,895.0

6,130.0

2,157.0

-4,685.0

1,695.0

-4,647.0

EBT, Excl. Unusual Items

379,786.0

247,226.0

248,254.0

262,916.0

382,805.0

431,452.0

Gain (Loss) On Sale Of Investments

-108.0

-1,857.0

14,172.0

608.0

40.0

40.0

Gain (Loss) On Sale Of Assets

1,553.0

1,222.0

-497.0

18,440.0

743.0

549.0

Asset Writedown

-1,514.0

-565.0

-5,323.0

-7,686.0

-2,554.0

-2,554.0

Other Unusual Items

-81,328.0

-15,544.0

-2.0

1.0

2.0

EBT, Incl. Unusual Items

298,389.0

246,026.0

241,062.0

274,276.0

381,035.0

429,489.0

Income Tax Expense

61,502.0

83,418.0

71,641.0

74,520.0

106,758.0

128,246.0

Earnings From Continuing Operations

236,887.0

162,608.0

169,421.0

199,756.0

274,277.0

301,243.0

Minority Interest

-58,128.0

-28,386.0

-23,000.0

-39,411.0

-53,170.0

-65,895.0

Net Income

178,759.0

134,222.0

146,421.0

160,345.0

221,107.0

235,348.0

Net Income to Common Incl Extra Items

178,759.0

134,222.0

146,421.0

160,345.0

221,107.0

235,348.0

Net Income to Common Excl. Extra Items

178,759.0

134,222.0

146,421.0

160,345.0

221,107.0

235,348.0

Total Shares Outstanding

461.3

485.3

485.6

485.6

486.0

483.7

Weighted Avg. Shares Outstanding

452.3

468.7

485.4

485.6

485.7

485.3

Weighted Avg. Shares Outstanding Dil

452.3

468.8

485.5

485.6

485.8

485.3

EPS

395.3

286.4

301.6

330.2

455.2

485.0

EPS Diluted

395.2

286.3

301.6

330.2

455.2

484.9

EBITDA

472,988.0

379,227.0

330,978.0

352,966.0

527,834.0

607,345.0