investorscraft@gmail.com

Intrinsic ValueMazda Motor Corporation (7261.T)

Previous Close¥1,186.50
Intrinsic Value
Upside potential
Previous Close
¥1,186.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mazda Motor Corporation operates as a global automotive manufacturer, specializing in passenger cars and commercial vehicles. The company’s product portfolio includes gasoline and diesel engines, transmissions, and a range of four-wheeled vehicles sold under the Mazda brand. Known for its engineering prowess, Mazda emphasizes fuel efficiency, performance, and design, particularly through its SKYACTIV technology. The company competes in the highly competitive auto manufacturing sector, where it differentiates itself with a focus on driver-centric innovation and premium positioning without luxury price tags. Mazda maintains a strong presence in key markets such as Japan, North America, and Europe, leveraging regional demand for reliable and stylish vehicles. While smaller than industry giants like Toyota or Volkswagen, Mazda carves out a niche by balancing affordability with advanced engineering, appealing to consumers seeking value and driving engagement.

Revenue Profitability And Efficiency

Mazda reported revenue of ¥4.83 trillion for FY 2024, with net income reaching ¥207.7 billion, reflecting a disciplined approach to cost management and operational efficiency. The diluted EPS of ¥329.38 underscores solid profitability, supported by a healthy operating cash flow of ¥418.9 billion. Capital expenditures of ¥92.7 billion indicate continued investment in production and technology, aligning with long-term growth strategies.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with net income margins of approximately 4.3%, reflecting efficient capital allocation. Strong operating cash flow relative to net income suggests high-quality earnings. Mazda’s focus on SKYACTIV technology and streamlined manufacturing processes enhances capital efficiency, though its smaller scale compared to global peers may limit economies of scale.

Balance Sheet And Financial Health

Mazda maintains a solid balance sheet, with cash and equivalents of ¥818.6 billion against total debt of ¥575.8 billion, indicating ample liquidity and manageable leverage. The company’s financial health is further supported by positive operating cash flow, providing flexibility for future investments or shareholder returns.

Growth Trends And Dividend Policy

Mazda’s growth is driven by demand for its fuel-efficient and performance-oriented vehicles, particularly in North America and Japan. The company’s dividend per share of ¥55 reflects a commitment to returning capital to shareholders, though its payout ratio remains conservative, allowing reinvestment in innovation and market expansion.

Valuation And Market Expectations

With a market capitalization of ¥563.4 billion and a beta of 0.503, Mazda is viewed as a stable player in the auto sector. Investors likely expect steady growth, supported by its niche positioning and technological differentiation, though broader industry challenges such as electrification and supply chain risks may weigh on valuation multiples.

Strategic Advantages And Outlook

Mazda’s strategic advantages lie in its engineering expertise, strong brand loyalty, and focus on driver engagement. The company’s outlook depends on its ability to navigate industry shifts, including electrification and autonomous driving, while maintaining profitability. Continued investment in R&D and targeted market expansion will be critical to sustaining competitive momentum.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount