Valuation DENSO Corporation

Stocks

Delayed Japan Exchange Other stock markets 20:49:21 2026-07-15 EDT			5-day change	1st Jan Change
1,967.00 ^JPY	+0.69%		+1.97%	-8.90%

07-13	Denso to Absorb Two Wholly Owned Subsidiaries in 2029	MT
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

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	5,258,705	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	0.31%	-	-
Enterprise Value (EV) ¹	6,105,662	5,783,278	8,574,530	4,932,543	4,864,722	4,969,347	4,928,269	4,869,683
Change	-	-5.28%	48.26%	-42.47%	-1.37%	2.15%	-0.83%	-1.19%
P/E	22.9x	17.9x	27.5x	12.7x	12x	12.1x	10.5x	9.37x
PBR	1.4x	1.27x	1.52x	1.04x	0.95x	0.92x	0.87x	0.81x
PEG	-	0.8x	29.56x	0.3x	1x	-9.53x	0.7x	0.8x
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	0.65x	0.62x	0.59x
EV / EBITDA	8.88x	7.31x	11.4x	5.51x	-	5.41x	4.77x	4.57x
EV / EBIT	17.9x	13.6x	22.5x	9.5x	8.8x	9x	7.98x	7.29x
EV / FCF	64.9x	24.2x	18x	7.75x	9.84x	10.9x	10.4x	10x
FCF Yield	1.54%	4.13%	5.55%	12.9%	10.2%	9.14%	9.59%	10%
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%	3.75%	4.02%	4.34%
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	1,953.50	1,953.50	1,953.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DENSO CORPORATION	12.07x	0.64x	5.37x	3.77%	32.27B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	22.25x	1.5x	11.6x	1.69%	47.36B
WEICHAI POWER CO., LTD.	17.7x	0.74x	5.45x	3.29%	35.89B
HYUNDAI MOBIS CO.,LTD	9.86x	0.6x	7.81x	1.49%	27.92B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.8x	2.32x	8.14x	4.56%	18.88B
MAGNA INTERNATIONAL INC.	10.65x	0.5x	4.9x	3.07%	17.58B
CONTINENTAL AG	12x	1.05x	5.98x	4.18%	16.42B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.23x	1.09x	11.34x	0.59%	15.58B
NINGBO TUOPU GROUP CO.,LTD.	29.39x	2.72x	16.18x	1.04%	13.95B
BORGWARNER INC.	12.77x	1.01x	6.65x	1.05%	13.14B
Average	16.67x	1.22x	8.34x	2.47%	23.9B
Weighted average by Cap.	16.66x	1.14x	8.22x	2.54%