SUZUKI MOTOR CORPORATION
7269・Prime Market・Transportation Equipment
SUZUKI MOTOR CORPORATION7269
SUZUKI MOTOR CORPORATION7269
Reference Indicators
Market Cap
40,294¥100M
P/E (Forecast)
10.4x
P/B
1.2x
Dividend Yield (Forecast)
2.49%
ROE
13.0%
EV/EBITDA
3.7x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 3,568,380 | 4,641,644 | 5,374,255 | 5,825,161 | 6,292,967 |
Cost of Sales | 2,711,947 | 3,491,713 | 3,959,818 | 4,256,502 | 4,688,619 |
Gross Profit | 856,433 | 1,149,930 | 1,414,437 | 1,568,659 | 1,604,347 |
SG&A Expenses | 664,972 | 799,379 | 948,874 | 944,341 | 1,012,493 |
Operating Income | 191,460 | 350,551 | 465,563 | 642,851 | 622,909 |
Non-operating Income | 94,364 | 66,518 | 58,111 | — | — |
Non-operating Expenses | 22,907 | 34,263 | 35,149 | — | — |
Ordinary Income | 262,917 | 382,807 | 488,525 | — | — |
Extraordinary Income | 21,028 | 1,695 | 3,486 | — | — |
Extraordinary Losses | 9,668 | 3,465 | 2,734 | — | — |
Pre-tax Income | 274,278 | 381,036 | 489,276 | 730,220 | 730,744 |
Income Taxes | 74,520 | 106,758 | 145,049 | 200,503 | 186,857 |
Net Income | 160,345 | 221,107 | 267,717 | 416,050 | 439,267 |
EBITDA | 352,965 | 527,833 | 662,778 | 892,707 | 900,690 |
Gross Margin | 24.0% | 24.8% | 26.3% | 26.9% | 25.5% |
Operating Margin | 5.4% | 7.6% | 8.7% | 11.0% | 9.9% |
ROA | 3.9% | 4.8% | 5.0% | 6.9% | 6.6% |
ROE | 9.0% | 11.2% | 11.7% | 15.0% | 13.0% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 四輪事業 | 5,706,420 | 547,632 | 9.6% |
| 二輪事業 | 454,488 | 44,770 | 9.9% |
| マリン事業 | 119,456 | 26,605 | 22.3% |
| その他事業 | 12,601 | 3,900 | 30.9% |