Mazda Motor Corporation
7261・Prime Market・Transportation Equipment
Mazda Motor Corporation7261
Mazda Motor Corporation7261
Reference Indicators
Market Cap
7,364¥100M
P/E (Forecast)
8.2x
P/B
0.4x
Dividend Yield (Forecast)
4.72%
ROE
1.9%
EV/EBITDA
2.8x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 3,120,349 | 3,826,752 | 4,827,662 | 5,018,893 | 4,918,172 |
Cost of Sales | 2,432,645 | 3,025,230 | 3,788,978 | 3,940,700 | 4,031,773 |
Gross Profit | 687,704 | 801,522 | 1,038,684 | 1,078,193 | 886,399 |
SG&A Expenses | 583,477 | 659,553 | 788,181 | 892,068 | 834,820 |
Operating Income | 104,227 | 141,969 | 250,503 | 186,125 | 51,579 |
Non-operating Income | 40,234 | 61,808 | 95,100 | 53,448 | 103,314 |
Non-operating Expenses | 20,936 | 17,841 | 25,483 | 50,577 | 23,058 |
Ordinary Income | 123,525 | 185,936 | 320,120 | 188,996 | 131,835 |
Extraordinary Income | 5,167 | 461 | 232 | 2,318 | 708 |
Extraordinary Losses | 16,293 | 16,425 | 22,029 | 35,529 | 73,159 |
Pre-tax Income | 112,399 | 169,972 | 298,323 | 155,785 | 59,384 |
Income Taxes | 30,052 | 25,733 | 88,907 | 40,700 | 23,445 |
Net Income | 81,557 | 142,814 | 207,696 | 114,079 | 35,086 |
EBITDA | 194,508 | 247,919 | 363,851 | 303,748 | 172,635 |
Gross Margin | 22.0% | 20.9% | 21.5% | 21.5% | 18.0% |
Operating Margin | 3.3% | 3.7% | 5.2% | 3.7% | 1.0% |
ROA | 2.7% | 4.4% | 5.5% | 2.8% | 0.8% |
ROE | 6.6% | 10.4% | 13.1% | 6.5% | 1.9% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 日本 | 900,173 | -161,820 | -18.0% |
| 北米 | 2,561,746 | 167,536 | 6.5% |
| 欧州 | 859,557 | 18,026 | 2.1% |
| その他 | 596,696 | 32,712 | 5.5% |