investorscraft@gmail.com

Intrinsic ValueSubaru Corporation (7270.T)

Previous Close¥3,327.00
Intrinsic Value
Upside potential
Previous Close
¥3,327.00

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

Subaru Corporation operates as a diversified industrial company with a strong focus on automotive manufacturing and aerospace products. The company’s Automotive Business Unit is its primary revenue driver, specializing in all-wheel-drive passenger vehicles known for durability and performance, particularly in North America and Japan. Subaru’s aerospace segment contributes to defense and commercial aviation, producing aircraft components and maintenance services, reinforcing its niche expertise. The company’s real estate and logistics operations provide supplementary income streams, though they remain secondary to its core industrial activities. Subaru maintains a distinct market position by leveraging its engineering prowess and brand loyalty, particularly among outdoor enthusiasts and safety-conscious consumers. Its vertically integrated operations, from manufacturing to financing, enhance efficiency and customer retention. While global competition in the auto sector is intense, Subaru’s focus on reliability and targeted marketing helps it sustain a loyal customer base. The company’s aerospace division benefits from long-term defense contracts, providing stability amid cyclical automotive demand.

Revenue Profitability And Efficiency

Subaru reported revenue of JPY 4.70 trillion for FY 2024, with net income reaching JPY 385.08 billion, reflecting a robust operating margin. The company’s operating cash flow stood at JPY 767.67 billion, supported by disciplined cost management and strong sales in key markets. Capital expenditures totaled JPY 299.88 billion, indicating continued investment in production capacity and R&D, particularly for electrification initiatives.

Earnings Power And Capital Efficiency

Subaru’s diluted EPS of JPY 509.18 underscores its earnings strength, driven by high-margin vehicle sales and efficient manufacturing processes. The company’s aerospace segment contributes stable, albeit smaller, earnings, balancing cyclical auto demand. Subaru’s capital efficiency is evident in its ability to generate substantial cash flow relative to its debt levels, supporting reinvestment and shareholder returns.

Balance Sheet And Financial Health

Subaru maintains a solid balance sheet, with JPY 1.05 trillion in cash and equivalents against total debt of JPY 523.35 billion. This liquidity position provides flexibility for strategic investments and mitigates risks from economic downturns. The company’s low beta of 0.154 reflects its resilience to market volatility, supported by a diversified revenue base and strong brand equity.

Growth Trends And Dividend Policy

Subaru’s growth is tied to its ability to expand in electrification and autonomous driving, alongside steady aerospace contracts. The company paid a dividend of JPY 115 per share, reflecting a commitment to returning capital to shareholders. While dividend growth has been modest, Subaru’s strong cash flow generation supports potential increases in the future.

Valuation And Market Expectations

With a market cap of JPY 1.92 trillion, Subaru trades at a moderate valuation, reflecting its stable earnings and growth potential in electrification. Investor expectations are balanced between its automotive innovation and aerospace segment’s steady contributions, with a focus on execution in competitive markets.

Strategic Advantages And Outlook

Subaru’s strategic advantages lie in its engineering expertise, brand loyalty, and diversified industrial base. The company’s outlook is cautiously optimistic, with electrification and global expansion as key priorities. Challenges include intense auto sector competition and supply chain risks, but Subaru’s strong balance sheet and niche positioning provide a solid foundation for long-term growth.

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