Valuation DENSO Corporation Deutsche Boerse AG
Stocks
DNO
JP3551500006
Auto, Truck & Motorcycle Parts
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.94 EUR | +4.04% |
|
+3.50% | -3.87% |
| 07-24 | DENSO's Growth Ambitions Face Execution Test |  |
| 07-22 | Sona Comstar Partners with Denso Corporation, Japan | CI |
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 | 5,534,629 | - | - |
| Change | - | -7.1% | 52.74% | -38.69% | 0.44% | 5.57% | - | - |
| Enterprise Value (EV) 1 | 6,105,662 | 5,783,278 | 8,574,530 | 4,932,543 | 4,864,722 | 5,245,270 | 5,204,193 | 5,145,607 |
| Change | - | -5.28% | 48.26% | -42.47% | -1.37% | 7.82% | -0.78% | -1.13% |
| P/E | 22.9x | 17.9x | 27.5x | 12.7x | 12x | 12.8x | 11.1x | 9.86x |
| PBR | 1.4x | 1.27x | 1.52x | 1.04x | 0.95x | 0.97x | 0.92x | 0.86x |
| PEG | - | 0.8x | 29.56x | 0.3x | 1x | -10.08x | 0.7x | 0.8x |
| Capitalization / Revenue | 1.09x | 0.87x | 1.19x | 0.73x | 0.7x | 0.72x | 0.7x | 0.68x |
| EV / Revenue | 1.11x | 0.9x | 1.2x | 0.69x | 0.65x | 0.68x | 0.66x | 0.63x |
| EV / EBITDA | 8.88x | 7.31x | 11.4x | 5.51x | 5.23x | 5.71x | 5.03x | 4.83x |
| EV / EBIT | 17.9x | 13.6x | 22.5x | 9.5x | 8.8x | 9.5x | 8.43x | 7.7x |
| EV / FCF | 64.9x | 24.2x | 18x | 7.75x | 9.84x | 11.6x | 11x | 10.2x |
| FCF Yield | 1.54% | 4.13% | 5.55% | 12.9% | 10.2% | 8.66% | 9.08% | 9.82% |
| 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% | 3.56% | 3.82% | 4.12% |
| 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 | 930,612 | 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 | 2,056.00 | 2,056.00 | 2,056.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.35x | 1.51x | 11.65x | 1.68% | 47.05B | |
| 17.35x | 0.73x | 5.39x | 3.36% | 35.61B | |
| 10.13x | 0.63x | 8.15x | 1.46% | 29.43B | |
| 14.34x | 2.62x | 9.14x | 4.17% | 20.66B | |
| 10.85x | 0.51x | 4.97x | 3.01% | 17.89B | |
| 11.72x | 1.03x | 5.87x | 4.29% | 15.96B | |
| 27.92x | 1.11x | 11.58x | 0.58% | 15.92B | |
| 12.84x | 1.01x | 6.71x | 1.04% | 13.21B | |
| 47.42x | - | - | 1.06% | 12.79B | |
| Average | 19.43x | 1.14x | 7.93x | 2.3% | 23.17B | |
| Weighted average by Cap. | 18.54x | 1.15x | 8.30x | 2.33% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6902 Stock
- DNO Stock
- Valuation DENSO Corporation
Select your edition
All financial news and data tailored to specific country editions
