Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
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 |