Owner Scorecard


← Japan catalog ← 7013 Manual 7202 → Automobiles 7202 →

7201 · Nissan Motor

Automakers Capital-intensive J-GAAP
Latest filing: FY2026 annual securities report (有価証券報告書) · EDINET

This is a quantitative scorecard. The numbers below are read directly from Nissan Motor’s EDINET filing, in yen. The Japanese-language narrative, what the business does, its risks, what changed this year, is not machine-read here, so we do not paraphrase it. Find it on EDINET (code 7201) →

Where the money comes from

on EDINET →

The largest slice of sales is Automobile at 91%, but the profit engine is Sales Financing: 11% of revenue and 85% of the profitable segments' operating profit. Automobile ran a ¥292.9B operating loss.

Revenue by reportable segment, FY2026
Operating profit profitable segments only
  • Automobile91%¥10.92Tloss of ¥292.9B
  • Sales Financing11%¥1.32T85% of profit
  • Elimination Of Inter Segment Transactions-2%(¥230.2B)15% of profit

From the segment footnote of the company's own annual securities report. Shares are of total revenue; the profit bar shows each segment's share of the profitable segments' operating profit (a loss-making segment carries its loss in dollars in the legend, not a share of the bar), before unallocated corporate costs.

I

The record

What the business has done across the cycle, read straight from the EDINET filing: the multi-year record, and the walk from reported profit to the cash an owner could take out.

The record, 2017–2026

realized figures from each filing · older years to the left
2017’172018’182019’192020’202021’212022’222023’232024’242025’252026’26
Income statement
¥11.72T¥11.95T¥11.57T¥9.88T¥7.86T¥8.42T¥10.60T¥12.69T¥12.63T¥12.01TRevenueRevenue
15%13%13%13%Gross marginGross mgn
15%15%13%12%SG&A / revenueSG&A/rev
¥742.2B¥574.8B¥318.2B(¥40.5B)(¥150.7B)¥247.3B¥377.1B¥568.7B¥69.8B¥58.0BOperating incomeOp. inc.
6.3%4.8%2.7%−0.4%−1.9%2.9%3.6%4.5%0.6%0.5%Operating marginOp. mgn
¥663.5B¥746.9B¥319.1B(¥671.2B)(¥448.7B)¥215.5B¥221.9B¥426.6B(¥670.9B)(¥533.1B)Net incomeNet inc.
Cash flow & returns
¥1.34T¥1.07T¥1.45T¥1.19T¥1.32T¥847.2B¥1.22T¥960.9B¥753.7B¥794.7BOperating cash flowOp. cash
¥672.0B¥324.4B¥1.13T¥1.86T¥1.77T¥631.7B¥999.2B¥534.3B¥1.42T¥1.33TWorking capital & otherWC & other
¥182.8B¥197.5B¥215.1B¥150.7B¥19.6B¥58.8B¥56.1BDividends paidDiv. paid
¥277.4B¥6M¥5M¥2M¥0¥2M¥1M¥120.0B¥139.3B¥1MBuybacksBuybacks
5%4%2%-0%-1%2%3%4%1%0%ROICROIC
13%13%6%-12%-9%4%4%7%-14%-13%Return on equityROE
9%10%2%−15%4%6%−15%Retained to equityRetained/eq
Balance sheet
¥1.24T¥1.21T¥1.36T¥1.90T¥2.20T¥1.79T¥2.01T¥2.13T¥2.43T¥2.95TCash & investmentsCash+inv
¥809.0B¥739.9B¥512.2B¥356.2B¥518.5B¥402.5B¥585.6B¥635.3B¥577.9B¥644.3BReceivablesReceiv.
¥911.6B¥880.5B¥827.3B¥881.9B¥647.6B¥645.6B¥941.7B¥1.28T¥1.00T¥976.9BInventoryInvent.
¥1.58T¥1.65T¥1.58T¥1.36T¥1.50T¥1.40T¥1.91T¥2.23T¥2.07T¥2.14TAccounts payablePayables
¥141.9B(¥26.3B)(¥241.0B)(¥119.0B)(¥335.9B)(¥347.5B)(¥384.8B)(¥314.9B)(¥488.3B)(¥521.3B)Operating working capitalOper. WC
¥11.46T¥11.53T¥11.61T¥10.68T¥10.35T¥10.32T¥11.37T¥12.88T¥12.32T¥12.68TCurrent assetsCur. assets
¥7.05T¥6.74T¥7.73T¥8.07T¥6.73T¥6.14T¥6.77T¥6.93T¥8.07T¥8.12TCurrent liabilitiesCur. liab.
1.6×1.7×1.5×1.3×1.5×1.7×1.7×1.9×1.5×1.6×Current ratioCurr. ratio
¥18.42T¥18.74T¥18.95T¥16.98T¥16.45T¥16.37T¥17.60T¥19.86T¥19.02T¥19.81TTotal assetsAssets
¥7.77T¥7.74T¥8.03T¥7.91T¥7.60T¥7.13T¥7.04T¥7.81T¥8.10T¥8.92TTotal debtDebt
¥6.53T¥6.53T¥6.67T¥6.00T¥5.40T¥5.34T¥5.02T¥5.69T¥5.67T¥5.97TNet debt / (cash)Net debt
52.5×45.4×23.6×-3.7×-4.1×4.4×6.0×7.3×0.9×0.5×Interest coverageInt. cov.
¥5.17T¥5.70T¥5.62T¥5.41T¥4.91T¥5.03T¥5.62T¥6.47T¥4.76T¥4.23TShareholders’ equityEquity
Per share
4.22B4.22B4.22B4.22B4.22B4.22B4.22B4.01B3.71B3.71BShares out (diluted)Shares
¥2776.79¥2831.55¥2742.25¥2340.57¥1862.85¥1996.01¥2510.64¥3163.75¥3401.51¥3233.14Revenue / shareRev/sh
¥157.20¥176.96¥75.61¥-159.03¥-106.31¥51.07¥52.57¥106.40¥-180.64¥-143.54EPS (diluted)EPS
¥43.31¥46.80¥50.96¥35.69¥4.64¥14.65¥15.11Dividends / shareDiv/sh
¥1224.23¥1350.89¥1332.36¥1281.69¥1164.15¥1191.64¥1330.38¥1613.72¥1281.30¥1139.23Book value / shareBVPS
Per-share growththe realized rate an owner's share compounded
9-yr5-yr
Revenue / share+1.7%/yr+11.7%/yr
Dividends / share−12.3%/yr (8-yr)−15.8%/yr
Book value / share−0.8%/yr−0.4%/yr
II

Quality & stewardship

Returns, the balance sheet, and stewardship. The same checks the US pages run, in yen.

Owner’s Scorecard

FY2026 Annual securities report · source on EDINET →

Will it survive?

  • Does not cover its interest
    Operating income ¥58.0B ÷ interest expense ¥113.8B
    What this means

    A full year of operating profit didn't cover the interest bill. This is the zombie zone: the business depends on refinancing, asset sales, or forbearance to service its debt.

  • How heavy is the debt, net of cash? ¥5.97T · 102.9× operating profit
    Heavy net debt
    Cash ¥2.26T + ST investments ¥689.4B − debt ¥8.92T
    What this means

    Netting ¥2.95T of cash and short-term investments against ¥8.92T of debt leaves ¥5.97T owed, about 102.9× a year's operating profit (153.8× on the gross debt, before the cash). Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Negative, funded by others
    DSO 20 + DIO 34 − DPO 75 days
    What this means

    Days cash is tied up between paying suppliers and collecting from customers. A negative cycle is a quiet moat: suppliers and customers fund the operation (Buffett's “float”), the company grows on other people's money.

Is it a good business?

  • Below average through the cycle
    10-yr median, range -1%–5%; 0% latest = NOPAT ¥45.8B ÷ invested capital ¥10.89T
    Industry peers: median 16%
    What this means

    The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 10 years (it ran 0% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.

  • Not enough data
    Industry peers: median 2%
    What this means

    The filing data didn't include the inputs for this check.

  • Loss, but cash-generative
    Net income (¥533.1B) · cash from operations ¥794.7B
    What this means

    The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did.

How is the cash used?

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

  • Investing or harvesting?
    Not enough data
    What this means

    The filing data didn't include the inputs for this check.

Durability & moat, 2017–2026

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 6 of 10
    What this means

    Lost money in 4 year(s), look at what happened there before trusting the average.

  • Return on capital ≥ 15% 0 of 10 yrs
    What this means

    A moat shows up as a high return on invested capital that holds year after year, not one good vintage.

  • Operating margin 5% → 2% (3-yr avg ends)
    What this means

    Through the cycle the operating margin slipped — about 5% early to 2% lately, median 3% — competition or costs are biting in.

  • Reinvestment, incremental ROIC returns capital
    What this means

    The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.

  • Worst year 2021 · −1.9% op. margin
    What this means

    Operations went underwater in 2021, understand why before trusting the good years.

  • Share count −1.4%/yr
    What this means

    The share count is shrinking, buybacks are quietly growing your slice of the business.

  • Dividend record paid
    What this means

    Paid a dividend in 7 of the years on record.

All figures as filed; the source filing is linked above.

Inverting the record

Invert: instead of why Nissan Motor is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2017–2026.

1 of the 3 tests turned up something to look into; the other 2 came back clean.

  • Look hereIs it less profitable than it was?1.8% vs 4.6%

    The operating margin averaged 4.6% early in the record and 1.8% across the last three years, and the latest year has not recovered. Ask the filing whether that is a structural drift or a cyclical trough — price, mix, cost, or a competitor — and whether it is permanent.

And these came back clean
  • Did reported profit become cash?
  • Did receivables and inventory outpace sales?

Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.

III

The price

What a price would have to assume, set against the record above.

What the price implies

reverse-DCF

The owner-earnings base could not be formed from this filing’s tagged data (operating cash flow or capital spending is missing), so the owner-earnings reverse-DCF has no base to grow. We read the price from both ends instead: type a price to see the profitability it demands, then set the mature margin you would believe and weigh the two against each other. Nothing leaves your browser unless you enter it in your notebook.

¥
The assumptions

Revenue, delivered11%/yr’21→’26

Enter a price to run it.

Owner earnings it must reach
Margin the price demands
Owner-earnings margin today

Two reads of one future. From your price: the owner earnings the company must reach, valued at a mature multiple and discounted back at your rate, expressed as the margin it implies on revenue grown at your rate. From your belief: the mature margin you would credit, set on the dial above. When the margin the price demands runs above the one you would believe, you are paying for a future taken on faith. For a deep cyclical at a trough, normalized through-cycle earnings are the better lens; this mode is for the genuinely unprofitable, and for the profitable business whose capital spending currently outruns its cash.

Figures from EDINET, the Financial Services Agency’s disclosure system, the same kind of filing the US pages draw from EDGAR. A separate pool: these names never pass through the US industry classifier.

Manual order: ← 7013 its page in the Manual 7202 →

Industry order: the Automobiles chapter 7202 →