Valuation DENSO Corporation OTC Markets

Stocks

DNZOY

US24872B1008

Auto, Truck & Motorcycle Parts

Market Closed - OTC Markets 15:57:00 2026-08-19 EDT			5-day change	1st Jan Change
11.92 ^USD	-0.08%		-0.08%	-12.61%

08-07	Subros Limited Executes Technical Assistance Agreement with DENSO Corporation, Japan and Toyota Industries Corporation, Japan	CI
08-04	BNP Paribas Downgrades Denso to Underperform from Neutral; Price Target is 1,670 Yen	MT

Company Valuation: DENSO Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,999,765	5,573,487	8,513,199	5,219,690	5,242,566	4,732,034	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	-9.74%	-	-
Enterprise Value (EV) ¹	6,105,662	5,783,278	8,574,530	4,932,543	4,864,722	4,431,914	4,429,007	4,373,084
Change	-	-5.28%	48.26%	-42.47%	-1.37%	-8.9%	-0.07%	-1.26%
P/E	22.9x	17.9x	27.5x	12.7x	12x	12.2x	10.4x	9.17x
PBR	1.4x	1.27x	1.52x	1.04x	0.95x	0.88x	0.83x	0.79x
PEG	-	0.8x	29.56x	0.3x	1x	-2.43x	0.6x	0.7x
Capitalization / Revenue	1.09x	0.87x	1.19x	0.73x	0.7x	0.61x	0.59x	0.57x
EV / Revenue	1.11x	0.9x	1.2x	0.69x	0.65x	0.57x	0.55x	0.52x
EV / EBITDA	8.88x	7.31x	11.4x	5.51x	5.23x	4.95x	4.38x	4.17x
EV / EBIT	17.9x	13.6x	22.5x	9.5x	8.8x	8.38x	7.4x	6.76x
EV / FCF	64.9x	24.2x	18x	7.75x	9.84x	10.1x	9.57x	9.09x
FCF Yield	1.54%	4.13%	5.55%	12.9%	10.2%	9.88%	10.4%	11%
Dividend per Share ²	41.25	46.25	55	64	67	73.44	78.81	84.97
Rate of return	2.1%	2.49%	1.91%	3.47%	3.44%	3.89%	4.18%	4.5%
EPS ²	85.69	104	105	145	163	154.8	182.1	205.8
Distribution rate	48.1%	44.5%	52.4%	44.1%	41.1%	47.5%	43.3%	41.3%
Net sales ¹	5,515,512	6,401,320	7,144,733	7,161,777	7,539,975	7,780,062	8,073,472	8,342,920
EBITDA ¹	687,705	790,734	754,868	895,546	930,612	895,299	1,010,638	1,048,205
EBIT ¹	341,179	426,099	380,599	518,953	552,538	528,685	598,208	647,024
Net income ¹	263,901	314,633	312,791	419,081	443,755	404,926	454,111	493,868
Net Debt ¹	105,897	209,791	61,331	-287,147	-377,844	-300,120	-303,027	-358,950
Reference price ²	1,965.00	1,860.75	2,883.00	1,844.00	1,947.50	1,887.50	1,887.50	1,887.50
Nbr of stocks (in thousands)	3,053,316	2,995,290	2,952,896	2,830,635	2,691,947	2,507,038	-	-
Announcement Date	4/28/22	4/27/23	4/26/24	4/25/25	4/28/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.54x	1.32x	10.18x	1.88%	43.5B
WEICHAI POWER CO., LTD.	16.6x	0.74x	5.46x	3.5%	36.21B
HYUNDAI MOBIS CO.,LTD	10.81x	0.67x	8.48x	1.37%	32.65B
DENSO CORPORATION	12.2x	0.57x	4.95x	3.89%	29.86B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.07x	2.8x	9.63x	3.96%	21.74B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.61x	1.24x	13.18x	0.58%	18.77B
MAGNA INTERNATIONAL INC.	11.1x	0.53x	5.15x	2.79%	18.82B
CONTINENTAL AG	12.82x	1.32x	6.8x	4.26%	15.65B
BOSCH LIMITED	47.52x	5.2x	36.32x	0.76%	14.92B
Average	19.70x	1.60x	11.13x	2.56%	25.79B
Weighted average by Cap.	18.13x	1.36x	9.77x	2.57%