Company Valuation: Nissan Motor Co., Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 2,410,105 2,144,255 1,962,180 2,275,136 1,322,533 1,274,082 - -
Change - -11.03% -8.49% 15.95% -41.87% -3.66% - -
Enterprise Value (EV) 1 7,975,311 5,708,666 6,986,856 7,954,383 7,224,881 7,498,644 8,381,082 8,004,730
Change - -28.42% 22.39% 13.85% -9.17% 3.79% 11.77% -4.49%
P/E ratio -5.37x 9.95x 8.84x 5.51x -2.02x -2.18x 33.9x 7.75x
PBR 0.61x 0.47x 0.38x 0.38x 0.27x 0.24x 0.27x 0.27x
PEG - -0x 3.04x 0.1x 0x 0.1x -0x 0x
Capitalization / Revenue 0.31x 0.25x 0.19x 0.18x 0.1x 0.1x 0.1x 0.1x
EV / Revenue 1.01x 0.68x 0.66x 0.63x 0.57x 0.62x 0.68x 0.62x
EV / EBITDA 74x 10.6x 9.81x 8.64x 16.5x 31.3x 20x 15.1x
EV / EBIT -52.9x 23.1x 18.5x 14x 104x 371x 65.6x 38.2x
EV / FCF 8.36x 8.15x 9.03x 53.7x -33.2x -12.8x -45.4x -165x
FCF Yield 12% 12.3% 11.1% 1.86% -3.01% -7.81% -2.2% -0.61%
Dividend per Share 2 - 5 10 20 - - - 5.235
Rate of return - 0.91% 2% 3.29% - - - 1.44%
EPS 2 -114.7 55.07 56.67 110.5 -187.1 -152.6 10.74 47.03
Distribution rate - 9.08% 17.6% 18.1% - - - 11.1%
Net sales 1 7,862,572 8,424,600 10,596,700 12,685,716 12,633,214 12,007,888 12,410,941 12,845,606
EBITDA 1 107,763 536,700 712,342 920,402 437,744 321,655 418,714 531,604
EBIT 1 -150,651 247,300 377,100 568,718 69,798 58,005 127,820 209,420
Net income 1 -448,697 215,500 221,900 426,649 -670,898 -533,095 41,715 167,824
Net Debt 1 5,565,206 3,564,411 5,024,676 5,679,247 5,902,348 6,224,562 7,107,000 6,730,648
Reference price 2 615.90 547.80 501.10 608.30 378.70 364.40 364.40 364.40
Nbr of stocks (in thousands) 3,913,143 3,914,302 3,915,745 3,740,155 3,492,298 3,496,383 - -
Announcement Date 11/5/21 12/5/22 11/5/23 9/5/24 13/5/25 13/5/26 - -
1JPY in Million2JPY
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.14x0.62x31.1x-.--% 7.75B
9.78x1.29x11.96x3.4% 235B
14.44x1.46x15.86x1.74% 98.44B
6.4x0.32x2.6x0.98% 68.92B
7.57x0.01x0.08x5.08% 56.96B
8.39x0.14x1.33x6.86% 55.36B
4.36x0.02x0.21x6.89% 51.71B
21.65x0.24x3.3x5.02% 47.78B
24.65x2.31x15.88x0.92% 37.04B
-15.12x0.57x12.01x5.6% 30.98B
Average 8.00x 0.70x 9.43x 3.65% 68.98B
Weighted average by Cap. 9.78x 0.87x 8.69x 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

  1. Stock Market
  2. Equities
  3. 7201 Stock
  4. Valuation Nissan Motor Co., Ltd.