Valuation DENSO Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 15:59:59 2026-07-10 EDT			5-day change	1st Jan Change
12.01 ^USD	+0.97%		+0.59%	-11.95%

06-30	Denso Corporation and Tüv Rheinland Japan Ltd. Confirm the Practicality of Battery Passport for Aesc Group Ltd.'S Energy Storage Product Using Actual Data	CI
06-29	Japanese Shares Post Marginal Gains as Investors Remain Cautious Around Middle East Tensions	MT

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	5,204,867	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	-0.72%	-	-
Enterprise Value (EV) ¹	6,105,662	5,783,278	8,574,530	4,932,543	4,864,722	4,915,508	4,874,430	4,815,844
Change	-	-5.28%	48.26%	-42.47%	-1.37%	1.04%	-0.84%	-1.2%
P/E	22.9x	17.9x	27.5x	12.7x	12x	12x	10.4x	9.28x
PBR	1.4x	1.27x	1.52x	1.04x	0.95x	0.91x	0.86x	0.81x
PEG	-	0.8x	29.56x	0.3x	1x	-9.45x	0.7x	0.7x
Capitalization / Revenue	1.09x	0.87x	1.19x	0.73x	0.7x	0.68x	0.66x	0.64x
EV / Revenue	1.11x	0.9x	1.2x	0.69x	0.65x	0.64x	0.61x	0.59x
EV / EBITDA	8.88x	7.31x	11.4x	5.51x	-	5.35x	4.72x	4.52x
EV / EBIT	17.9x	13.6x	22.5x	9.5x	8.8x	8.91x	7.89x	7.21x
EV / FCF	64.9x	24.2x	18x	7.75x	9.84x	10.8x	10.3x	9.89x
FCF Yield	1.54%	4.13%	5.55%	12.9%	10.2%	9.24%	9.7%	10.1%
Dividend per Share ²	41.25	46.25	55	64	67	73.22	78.48	84.79
Rate of return	2.1%	2.49%	1.91%	3.47%	3.44%	3.79%	4.06%	4.39%
EPS ²	85.69	104	105	145	163	160.9	185.3	208.4
Distribution rate	48.1%	44.5%	52.4%	44.1%	41.1%	45.5%	42.4%	40.7%
Net sales ¹	5,515,512	6,401,320	7,144,733	7,161,777	7,539,975	7,704,129	7,926,616	8,188,189
EBITDA ¹	687,705	790,734	754,868	895,546	-	918,624	1,033,773	1,064,625
EBIT ¹	341,179	426,099	380,599	518,953	552,538	551,929	617,418	668,319
Net income ¹	263,901	314,633	312,791	419,081	443,755	417,663	466,847	508,383
Net Debt ¹	105,897	209,791	61,331	-287,147	-377,844	-289,359	-330,437	-389,022
Reference price ²	1,965.00	1,860.75	2,883.00	1,844.00	1,947.50	1,933.50	1,933.50	1,933.50
Nbr of stocks (in thousands)	3,053,316	2,995,290	2,952,896	2,830,635	2,691,947	2,691,940	-	-
Announcement Date	4/28/22	4/27/23	4/26/24	4/25/25	4/28/26	-	-	-

¹JPY in Million²JPY

Estimates

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.	23.37x	1.57x	12.17x	1.61%	49.87B
WEICHAI POWER CO., LTD.	17.79x	0.74x	5.44x	3.28%	35.81B
HYUNDAI MOBIS CO.,LTD	10.33x	0.63x	8.21x	1.43%	28.98B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.79x	2.32x	8.16x	4.57%	18.96B
MAGNA INTERNATIONAL INC.	10.62x	0.5x	4.89x	3.08%	17.53B
CONTINENTAL AG	12.19x	1.06x	6.05x	4.12%	16.66B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.48x	1.1x	11.53x	0.59%	15.81B
NINGBO TUOPU GROUP CO.,LTD.	31.01x	2.87x	17.09x	0.99%	14.7B
BORGWARNER INC.	12.96x	1.02x	6.74x	1.03%	13.33B
Average	17.61x	1.31x	8.92x	2.3%	23.52B
Weighted average by Cap.	17.94x	1.26x	9.00x	2.29%