Valuation DENSO Corporation

Stocks

6902

JP3551500006

Auto, Truck & Motorcycle Parts

Market Closed - Japan Exchange 02:30:00 2026-10-09 EDT			5-day change	1st Jan Change
1,826.00 ^JPY	0.00%		+1.00%	-15.38%

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

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	4,577,851	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	-12.68%	-	-
Enterprise Value (EV) ¹	6,105,662	5,783,278	8,574,530	4,932,543	4,864,722	4,311,971	4,244,314	4,186,099
Change	-	-5.28%	48.26%	-42.47%	-1.37%	-11.36%	-1.57%	-1.37%
P/E	22.9x	17.9x	27.5x	12.7x	12x	11.7x	10.1x	8.97x
PBR	1.4x	1.27x	1.52x	1.04x	0.95x	0.85x	0.81x	0.77x
PEG	-	0.8x	29.56x	0.3x	1x	-2.79x	0.6x	0.7x
Capitalization / Revenue	1.09x	0.87x	1.19x	0.73x	0.7x	0.59x	0.57x	0.55x
EV / Revenue	1.11x	0.9x	1.2x	0.69x	0.65x	0.55x	0.52x	0.5x
EV / EBITDA	8.88x	7.31x	11.4x	5.51x	5.23x	4.85x	4.18x	3.98x
EV / EBIT	17.9x	13.6x	22.5x	9.5x	8.8x	8.2x	7.14x	6.52x
EV / FCF	64.9x	24.2x	18x	7.75x	9.84x	10x	9.11x	8.96x
FCF Yield	1.54%	4.13%	5.55%	12.9%	10.2%	9.96%	11%	11.2%
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%	4.02%	4.32%	4.66%
EPS ²	85.69	104	105	145	163	156.1	180.8	203.6
Distribution rate	48.1%	44.5%	52.4%	44.1%	41.1%	47%	43.6%	41.8%
Net sales ¹	5,515,512	6,401,320	7,144,733	7,161,777	7,539,975	7,810,622	8,091,400	8,376,129
EBITDA ¹	687,705	790,734	754,868	895,546	930,612	888,618	1,014,788	1,052,829
EBIT ¹	341,179	426,099	380,599	518,953	552,538	525,587	594,680	641,655
Net income ¹	263,901	314,633	312,791	419,081	443,755	401,796	451,605	489,905
Net Debt ¹	105,897	209,791	61,331	-287,147	-377,844	-265,880	-333,537	-391,752
Reference price ²	1,965.00	1,860.75	2,883.00	1,844.00	1,947.50	1,826.00	1,826.00	1,826.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DENSO CORPORATION	11.7x	0.55x	4.85x	4.02%	28.91B
CUMMINS INC.	18.31x	2.01x	11x	1.6%	72.05B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.41x	1.4x	10.75x	1.82%	46.51B
WEICHAI POWER CO., LTD.	14.05x	0.63x	4.54x	4.11%	31.37B
HYUNDAI MOBIS CO.,LTD	7.76x	0.46x	5.87x	1.95%	23.67B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.5x	2.63x	9.04x	4.2%	20.44B
GENUINE PARTS COMPANY	19.83x	0.87x	10.47x	3.34%	17.51B
MAGNA INTERNATIONAL INC.	10.29x	0.48x	4.73x	3.1%	16.97B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.28x	1.12x	11.9x	0.65%	16.64B
CONTINENTAL AG	12.98x	1.35x	6.96x	4.22%	15.48B
Average	15.81x	1.15x	8.01x	2.9%	28.96B
Weighted average by Cap.	16.30x	1.29x	8.52x	2.64%