🏄 Grow your portfolio even on vacation with InvestingPro | Summer Sale 50% OFFCLAIM SALE

Isuzu Motors Limited

DB:ISU

Japan / Consumer Discretionary / Automobiles

Overview

5Y Historical Financials

Stock Price

11.60 EUR


Key Metrics	Latest
Total Revenue	3,267.5 B
Adjusted EBITDA	374.1 B
EBITDA Margin	11.5%
Net Profit Margin	5.2%
Total Assets	3,310.5 B
Total Debt	799.1 B

5Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Mar-21	Mar-22	Mar-23	Mar-24	Mar-25	12 Months	Jun-24	Jun-25

Revenue	1,908,150.00	2,514,291.00	3,195,537.00	3,386,676.00	3,235,648.00	3,267,549.00	747,953.00	779,854.00
% Growth		0.32	0.27	0.06	(0.04)			0.04

Adjusted EBITDA	180,295.00	289,867.00	365,022.00	412,792.00	384,483.00	374,145.00	104,844.00	94,506.00
% Margin	0.09	0.12	0.11	0.12	0.12	0.11	0.14	0.12

Adjusted EBIT	95,734.00	187,198.00	253,548.00	293,086.00	233,282.00	213,592.00	76,913.00	57,223.00
% Margin	0.05	0.07	0.08	0.09	0.07	0.07	0.10	0.07

Adjusted Net Income	65,653.24	159,955.02	197,327.16	228,129.70	183,746.80	169,664.86	64,401.94	50,320.00
% Margin	0.03	0.06	0.06	0.07	0.06	0.05	0.09	0.06

Adjusted Basic EPS	89.02	206.44	254.56	297.28	250.28	243.31	86.02	70.69

Supporting Calculations

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Press Release
JPY	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Mar-21	Mar-22	Mar-23	Mar-24	Mar-25	Jun-25	Jun-24	Jun-25
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	1,908,150	2,514,291	3,195,537	3,386,676	3,235,648	3,267,549	747,953	779,854
% Growth	NA	31.8%	27.1%	6.0%	-4.5%			4.3%

Cost of Revenue	(1,605,111)	(2,056,104)	(2,600,347)	(2,706,443)	(2,573,346)	(2,620,567)	(576,357)	(623,578)
Gross Profit	303,039	458,187	595,190	680,233	662,302	646,982	171,596	156,276
% Revenue	15.9%	18.2%	18.6%	20.1%	20.5%	19.8%	22.9%	20.0%

Research and Development	(91,000)	(104,700)	(118,900)	(123,900)	(137,000)	(137,000)	0	0
Selling and Marketing	(63,431)	(82,186)	(109,862)	(106,863)	0	0	0	0
General and Admin	(128,509)	(163,115)	(204,716)	(247,810)	(430,265)	(434,798)	(94,683)	(99,216)
Other Inc / (Exp)	64,131	89,658	99,224	92,106	137,578	143,688	(3,147)	2,963
Total Operating Exp	(218,809)	(260,343)	(334,254)	(386,467)	(429,687)	(428,110)	(97,830)	(96,253)

Operating Income	84,230	197,844	260,936	293,766	232,615	218,872	73,766	60,023
% Revenue	4.4%	7.9%	8.2%	8.7%	7.2%	6.7%	9.9%	7.7%

Interest Expense	2,598	6,437	8,904	11,824	12,348	13,940	2,595	4,187
Pre-tax Income	86,828	204,281	269,840	305,590	244,963	232,812	76,361	64,210
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	(34,292)	(47,562)	(73,241)	(84,235)	(64,043)	(60,919)	(17,014)	(13,890)
Net Income to Company	52,536	156,719	196,599	221,355	180,920	171,893	59,347	50,320
% Margin	2.8%	6.2%	6.2%	6.5%	5.6%	5.3%	7.9%	6.5%

Minority Interest in Earnings	(9,828)	(30,526)	(44,856)	(44,913)	(40,858)	(37,326)	(12,435)	(8,903)
Net Income to Stockholders	42,708	126,193	151,743	176,442	140,062	134,567	46,912	41,417

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	42,708	126,193	151,743	176,442	140,062	134,567	46,912	41,417
% Margin	2.2%	5.0%	4.7%	5.2%	4.3%	4.1%	6.3%	5.3%

As Reported
Basic EPS (Continuing Ops)	57.91	162.87	195.75	229.92	190.78	186.30	62.66	58.18
Diluted EPS (Continuing Ops)	57.91	162.87	195.75	229.92	190.75	186.25	62.66	58.16

WA Basic Shares Out.	737.54	774.81	775.18	767.39	734.16	697.32	748.68	711.85
WA Diluted Shares Out.	737.54	774.81	775.18	767.39	734.26	697.70	748.68	712.12

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	86,828	204,281	269,840	305,590	244,963	232,812	76,361	64,210
Addback: Net Interest Expense	(2,598)	(6,437)	(8,904)	(11,824)	(12,348)	(13,940)	(2,595)	(4,187)
Addback: Other Non Operating Expenses, Total	(6,222)	(15,019)	(8,372)	(9,835)	(3,153)	(2,269)	(3,684)	(2,800)
Addback: Depreciation & Amortization	84,561	102,669	111,474	119,706	151,201	160,553	27,931	37,283
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	(500)	2,196	(3,045)	3,753	0	426	(426)	0
Addback: Gain (Loss) On Sale Of Assets	795	1,444	1,148	(905)	3,200	(3,664)	6,864	0
Addback: Asset Writedown	14,130	592	1,211	6,304	620	64	556	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	(6)	6	0
Addback: Other Unusual Items	3,301	141	1,670	3	0	169	(169)	0
Adjusted EBITDA	180,295	289,867	365,022	412,792	384,483	374,145	104,844	94,506
% Margin	9.4%	11.5%	11.4%	12.2%	11.9%	11.5%	14.0%	12.1%

Adjusted EBIT	95,734	187,198	253,548	293,086	233,282	213,592	76,913	57,223
% Margin	5.0%	7.4%	7.9%	8.7%	7.2%	6.5%	10.3%	7.3%

Adjusted Net Income Reconciliation
Net Income to Company	52,536	156,719	196,599	221,355	180,920	171,893	59,347	50,320
Addback: Unusual Items	17,726	4,373	984	9,155	3,820	(3,011)	6,831	0
Less: Tax Benefit of Unusual Items (26%)	(4,609)	(1,137)	(256)	(2,380)	(993)	783	(1,776)	0
Adjusted Net Income	65,653	159,955	197,327	228,130	183,747	169,665	64,402	50,320
% Margin	3.4%	6.4%	6.2%	6.7%	5.7%	5.2%	8.6%	6.5%

Loading Error

Isuzu Motors Limited

DB:ISU

Japan / Consumer Discretionary / Automobiles

5Y Historical Financials