Valuation DENSO Corporation OTC Markets

Stocks

Market Closed - OTC Markets 15:59:59 2026-10-16 EDT			5-day change	1st Jan Change
11.69 ^USD	+0.09%		+1.12%	-14.30%

10-04	Niterra Cancels Acquisition Deal for Denso's Spark Plug and Exhaust Gas Sensor Businesses	MT
10-01	Niterra Co., Ltd. cancelled the acquisition of Spark Plug and Exhaust Gas Sensor business of DENSO Corporation.	CI

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	4,691,921	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	-10.5%	-	-
Enterprise Value (EV) ¹	6,105,662	5,783,278	8,574,530	4,932,543	4,864,722	4,426,045	4,358,384	4,300,169
Change	-	-5.28%	48.26%	-42.47%	-1.37%	-9.02%	-1.53%	-1.34%
P/E	22.9x	17.9x	27.5x	12.7x	12x	12x	10.4x	9.21x
PBR	1.4x	1.27x	1.52x	1.04x	0.95x	0.87x	0.83x	0.78x
PEG	-	0.8x	29.56x	0.3x	1x	-2.6x	0.6x	0.7x
Capitalization / Revenue	1.09x	0.87x	1.19x	0.73x	0.7x	0.6x	0.58x	0.56x
EV / Revenue	1.11x	0.9x	1.2x	0.69x	0.65x	0.57x	0.54x	0.51x
EV / EBITDA	8.88x	7.31x	11.4x	5.51x	5.23x	4.98x	4.46x	4.1x
EV / EBIT	17.9x	13.6x	22.5x	9.5x	8.8x	8.46x	7.36x	6.73x
EV / FCF	64.9x	24.2x	18x	7.75x	9.84x	10.3x	9.36x	9.21x
FCF Yield	1.54%	4.13%	5.55%	12.9%	10.2%	9.71%	10.7%	10.9%
Dividend per Share ²	41.25	46.25	55	64	67	73.44	78.81	85.1
Rate of return	2.1%	2.49%	1.91%	3.47%	3.44%	3.92%	4.21%	4.55%
EPS ²	85.69	104	105	145	163	155.4	180.4	203.3
Distribution rate	48.1%	44.5%	52.4%	44.1%	41.1%	47.2%	43.7%	41.9%
Net sales ¹	5,515,512	6,401,320	7,144,733	7,161,777	7,539,975	7,773,190	8,091,527	8,376,160
EBITDA ¹	687,705	790,734	754,868	895,546	930,612	888,201	977,786	1,049,246
EBIT ¹	341,179	426,099	380,599	518,953	552,538	523,266	592,501	638,742
Net income ¹	263,901	314,633	312,791	419,081	443,755	399,900	449,996	487,756
Net Debt ¹	105,897	209,791	61,331	-287,147	-377,844	-265,876	-333,537	-391,752
Reference price ²	1,965.00	1,860.75	2,883.00	1,844.00	1,947.50	1,871.50	1,871.50	1,871.50
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CUMMINS INC.	18.67x	2.03x	11.16x	1.57%	73.15B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.22x	1.25x	9.64x	2.05%	41.91B
DENSO CORPORATION	12.04x	0.57x	4.98x	3.92%	29.72B
WEICHAI POWER CO., LTD.	12.75x	0.54x	3.91x	4.52%	28.08B
HYUNDAI MOBIS CO.,LTD	7.68x	0.45x	5.78x	1.97%	23.38B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.71x	2.66x	9.15x	4.14%	20.7B
GENUINE PARTS COMPANY	19.94x	0.91x	10.92x	3.17%	18.47B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.55x	1.17x	12.42x	0.62%	17.75B
MAGNA INTERNATIONAL INC.	10.6x	0.5x	4.85x	3%	17.49B
Average	16.02x	1.12x	8.09x	2.77%	30.07B
Weighted average by Cap.	16.29x	1.28x	8.53x	2.58%