ISUZU MOTORS LIMITED
7202・Prime Market・Transportation Equipment
ISUZU MOTORS LIMITED7202
ISUZU MOTORS LIMITED7202
Reference Indicators
Market Cap
16,093¥100M
P/E (Forecast)
10.0x
P/B
1.1x
Dividend Yield (Forecast)
4.02%
ROE
9.1%
EV/EBITDA
4.0x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 2,514,291 | 3,195,537 | 3,386,676 | 3,235,648 | 3,479,074 |
Cost of Sales | 2,056,104 | 2,600,347 | 2,706,443 | 2,573,346 | 2,814,173 |
Gross Profit | 458,187 | 595,189 | 680,233 | 662,302 | 664,900 |
SG&A Expenses | 270,989 | 341,642 | 387,147 | 430,265 | 466,168 |
Operating Income | 187,197 | 253,546 | 293,085 | 229,461 | 203,703 |
Non-operating Income | 28,314 | 26,482 | 31,789 | 34,535 | — |
Non-operating Expenses | 7,106 | 10,156 | 11,835 | 15,413 | — |
Ordinary Income | 208,406 | 269,872 | 313,039 | 248,231 | — |
Extraordinary Income | 3,100 | 3,744 | 5,526 | 2,357 | — |
Extraordinary Losses | 7,224 | 3,775 | 12,974 | 10,462 | — |
Pre-tax Income | 204,281 | 269,841 | 305,591 | 244,964 | 230,575 |
Income Taxes | 47,562 | 73,241 | 84,235 | 64,043 | 55,956 |
Net Income | 126,193 | 151,743 | 176,442 | 140,062 | 134,876 |
EBITDA | 289,866 | 365,020 | 412,791 | 380,662 | 356,172 |
Gross Margin | 18.2% | 18.6% | 20.1% | 20.5% | 19.1% |
Operating Margin | 7.4% | 7.9% | 8.7% | 7.1% | 5.9% |
ROA | 4.4% | 5.0% | 5.4% | 4.2% | 3.7% |
ROE | 11.4% | 12.1% | 12.7% | 9.3% | 9.1% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 自動車事業 | 3,277,275 | 189,851 | 5.8% |
| 金融事業 | 201,798 | 13,930 | 6.9% |