|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,919.00 JPY | +1.51% |
|
-13.09% | -11.08% |
| 08-04 | BNP Paribas Downgrades Denso to Underperform from Neutral; Price Target is 1,670 Yen | MT |
| 07-31 | Denso Corporation Revises Consolidated Earnings Guidance for the Full Year Ending March 31, 2027 | 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 | 4,739,555 | - | - |
| Change | - | -7.1% | 52.74% | -38.69% | 0.44% | -9.59% | - | - |
| Enterprise Value (EV) 1 | 6,105,662 | 5,783,278 | 8,574,530 | 4,932,543 | 4,864,722 | 4,452,660 | 4,414,248 | 4,356,496 |
| Change | - | -5.28% | 48.26% | -42.47% | -1.37% | -8.47% | -0.86% | -1.31% |
| P/E | 22.9x | 17.9x | 27.5x | 12.7x | 12x | 12.2x | 10.3x | 9.15x |
| PBR | 1.4x | 1.27x | 1.52x | 1.04x | 0.95x | 0.87x | 0.84x | 0.79x |
| PEG | - | 0.8x | 29.56x | 0.3x | 1x | -2.63x | 0.6x | 0.7x |
| Capitalization / Revenue | 1.09x | 0.87x | 1.19x | 0.73x | 0.7x | 0.6x | 0.59x | 0.57x |
| EV / Revenue | 1.11x | 0.9x | 1.2x | 0.69x | 0.65x | 0.56x | 0.55x | 0.52x |
| EV / EBITDA | 8.88x | 7.31x | 11.4x | 5.51x | 5.23x | 4.94x | 4.31x | 4.11x |
| EV / EBIT | 17.9x | 13.6x | 22.5x | 9.5x | 8.8x | 8.31x | 7.23x | 6.62x |
| EV / FCF | 64.9x | 24.2x | 18x | 7.75x | 9.84x | 12.3x | 9.34x | 8.77x |
| FCF Yield | 1.54% | 4.13% | 5.55% | 12.9% | 10.2% | 8.12% | 10.7% | 11.4% |
| 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% | 3.88% | 4.17% | 4.49% |
| EPS 2 | 85.69 | 104 | 105 | 145 | 163 | 155.4 | 183.9 | 206.5 |
| Distribution rate | 48.1% | 44.5% | 52.4% | 44.1% | 41.1% | 47.3% | 42.9% | 41.1% |
| Net sales 1 | 5,515,512 | 6,401,320 | 7,144,733 | 7,161,777 | 7,539,975 | 7,932,260 | 8,049,478 | 8,312,356 |
| EBITDA 1 | 687,705 | 790,734 | 754,868 | 895,546 | 930,612 | 900,592 | 1,025,152 | 1,061,060 |
| EBIT 1 | 341,179 | 426,099 | 380,599 | 518,953 | 552,538 | 535,671 | 610,642 | 657,824 |
| Net income 1 | 263,901 | 314,633 | 312,791 | 419,081 | 443,755 | 409,561 | 462,372 | 500,347 |
| Net Debt 1 | 105,897 | 209,791 | 61,331 | -287,147 | -377,844 | -286,895 | -325,306 | -383,058 |
| Reference price 2 | 1,965.00 | 1,860.75 | 2,883.00 | 1,844.00 | 1,947.50 | 1,890.50 | 1,890.50 | 1,890.50 |
| 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
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.17x | 0.56x | 4.94x | 3.88% | 30.08B | |
| 19.4x | 1.31x | 10.02x | 1.91% | 42.8B | |
| 17.42x | 0.76x | 5.6x | 3.34% | 36.76B | |
| 10.23x | 0.63x | 8x | 1.45% | 30.09B | |
| 14.68x | 2.7x | 9.44x | 4.07% | 21.35B | |
| 10.98x | 0.52x | 5.04x | 2.82% | 18.62B | |
| 28.73x | 1.14x | 11.9x | 0.56% | 16.58B | |
| 11.92x | 1.12x | 5.88x | 3.97% | 16.41B | |
| 12.66x | 0.99x | 6.56x | 1.06% | 12.93B | |
| 46.78x | - | - | 1.08% | 12.78B | |
| Average | 18.50x | 1.08x | 7.49x | 2.42% | 23.84B | |
| Weighted average by Cap. | 17.18x | 1.05x | 7.53x | 2.54% |
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
- Valuation DENSO Corporation
Select your edition
All financial news and data tailored to specific country editions
