investorscraft@gmail.com

Intrinsic ValueSuzuki Motor Corporation (7269.T)

Previous Close¥2,106.50
Intrinsic Value
Upside potential
Previous Close
¥2,106.50

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

Suzuki Motor Corporation is a leading global automotive manufacturer specializing in compact and mini-vehicles, motorcycles, and marine products. The company operates across Japan, Asia, Europe, and other international markets, leveraging its expertise in fuel-efficient and affordable transportation solutions. Its diversified portfolio includes sub-compact cars, all-terrain vehicles, outboard motors, and motorized wheelchairs, catering to both urban and rural markets. Suzuki has carved a niche in emerging economies, particularly India, where its Maruti Suzuki joint venture dominates the passenger vehicle segment. Beyond automotive, the company engages in real estate, solar power generation, and logistics, enhancing its revenue streams. Suzuki’s competitive edge lies in its cost-effective production, strong distribution network, and reputation for reliability, positioning it as a key player in the compact vehicle segment globally. The company’s strategic focus on hybrid and electric vehicle development aligns with evolving regulatory and consumer trends, ensuring long-term relevance in a transitioning automotive industry.

Revenue Profitability And Efficiency

Suzuki reported revenue of JPY 5.37 trillion for FY 2024, with net income reaching JPY 267.7 billion, reflecting a steady profitability margin. The company’s operating cash flow stood at JPY 446 billion, supported by efficient cost management and robust sales in key markets. Capital expenditures totaled JPY 305.7 billion, indicating continued investment in production capacity and technological advancements. These figures underscore Suzuki’s ability to balance growth initiatives with financial discipline.

Earnings Power And Capital Efficiency

Suzuki’s diluted EPS of JPY 138.39 highlights its earnings strength, driven by high-volume sales in compact vehicles and motorcycles. The company’s capital efficiency is evident in its ability to generate substantial cash flow relative to its debt levels, with JPY 952.8 billion in cash and equivalents providing liquidity. This financial flexibility supports ongoing R&D and market expansion efforts without compromising stability.

Balance Sheet And Financial Health

Suzuki maintains a solid balance sheet with JPY 952.8 billion in cash and equivalents against total debt of JPY 786.2 billion, reflecting prudent leverage management. The company’s strong liquidity position and moderate debt levels ensure resilience against market volatility. Its asset-light approach in certain segments, such as partnerships in emerging markets, further enhances financial health and operational agility.

Growth Trends And Dividend Policy

Suzuki has demonstrated consistent growth in emerging markets, particularly through its Maruti Suzuki subsidiary in India. The company’s dividend per share of JPY 46 reflects a commitment to shareholder returns, supported by stable cash flows. Future growth is expected to be driven by hybrid and electric vehicle adoption, alongside expansion in underserved regions, balancing reinvestment with dividend stability.

Valuation And Market Expectations

With a market capitalization of JPY 3.43 trillion and a beta of 0.456, Suzuki is viewed as a relatively stable investment within the cyclical automotive sector. The company’s valuation reflects its strong market position in compact vehicles and motorcycles, with investors anticipating sustained growth in Asia and gradual electrification efforts. Its low beta suggests lower volatility compared to broader market indices.

Strategic Advantages And Outlook

Suzuki’s strategic advantages include its dominant position in India, cost-efficient manufacturing, and a diversified product portfolio. The company is well-positioned to benefit from urbanization and rising demand for affordable mobility solutions in emerging markets. While electrification presents challenges, Suzuki’s partnerships and incremental approach to hybrid technology provide a pathway for long-term competitiveness. The outlook remains positive, supported by regional growth and operational efficiency.

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