Valuation DENSO Corporation Deutsche Boerse AG

Stocks

DNO

JP3551500006

Auto, Truck & Motorcycle Parts

Real-time Estimate Tradegate 10:26:38 2026-09-11 EDT			5-day change	1st Jan Change
10.88 ^EUR	+3.77%		+1.67%	-6.37%

08-27	Nippon Seiki Co., Ltd. agreed to acquire head-up display business of DENSO CORPORATION.	CI
08-07	Subros Limited Executes Technical Assistance Agreement with DENSO Corporation, Japan and Toyota Industries 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	4,816,019	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	-8.14%	-	-
Enterprise Value (EV) ¹	6,105,662	5,783,278	8,574,530	4,932,543	4,864,722	4,546,123	4,479,382	4,419,387
Change	-	-5.28%	48.26%	-42.47%	-1.37%	-6.55%	-1.47%	-1.34%
P/E	22.9x	17.9x	27.5x	12.7x	12x	12x	10.4x	9.24x
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	-3.4x	0.7x	0.7x
Capitalization / Revenue	1.09x	0.87x	1.19x	0.73x	0.7x	0.62x	0.59x	0.57x
EV / Revenue	1.11x	0.9x	1.2x	0.69x	0.65x	0.58x	0.55x	0.53x
EV / EBITDA	8.88x	7.31x	11.4x	5.51x	5.23x	5.09x	4.4x	4.18x
EV / EBIT	17.9x	13.6x	22.5x	9.5x	8.8x	8.61x	7.51x	6.87x
EV / FCF	64.9x	24.2x	18x	7.75x	9.84x	10.4x	9.68x	9.18x
FCF Yield	1.54%	4.13%	5.55%	12.9%	10.2%	9.63%	10.3%	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%	3.9%	4.18%	4.51%
EPS ²	85.69	104	105	145	163	157.2	181.4	204.1
Distribution rate	48.1%	44.5%	52.4%	44.1%	41.1%	46.7%	43.5%	41.7%
Net sales ¹	5,515,512	6,401,320	7,144,733	7,161,777	7,539,975	7,806,982	8,105,356	8,393,879
EBITDA ¹	687,705	790,734	754,868	895,546	930,612	892,699	1,018,177	1,056,562
EBIT ¹	341,179	426,099	380,599	518,953	552,538	528,165	596,829	643,517
Net income ¹	263,901	314,633	312,791	419,081	443,755	404,599	453,038	491,116
Net Debt ¹	105,897	209,791	61,331	-287,147	-377,844	-269,897	-336,637	-396,632
Reference price ²	1,965.00	1,860.75	2,883.00	1,844.00	1,947.50	1,885.00	1,885.00	1,885.00
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

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.	18.48x	1.26x	9.73x	2.01%	42.77B
WEICHAI POWER CO., LTD.	15.91x	0.71x	5.21x	3.83%	34.61B
DENSO CORPORATION	11.99x	0.57x	4.99x	3.9%	30.68B
HYUNDAI MOBIS CO.,LTD	8.86x	0.53x	6.78x	1.69%	27.31B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.47x	2.64x	9.09x	4.19%	20.45B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.44x	1.2x	12.72x	0.6%	18.06B
MAGNA INTERNATIONAL INC.	10.47x	0.49x	4.8x	3.04%	17.31B
CONTINENTAL AG	13.48x	1.38x	7.11x	4.08%	16.44B
BOSCH LIMITED	47.76x	5.22x	36.5x	0.76%	14.99B
Average	19.09x	1.56x	10.77x	2.68%	24.74B
Weighted average by Cap.	17.59x	1.33x	9.42x	2.75%