Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |