Valuation DENSO Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-06 EDT			5-day change	1st Jan Change
1,992.00 ^JPY	+1.87%		+5.51%	-7.69%

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
06-29	Japanese Shares Post Marginal Gains as Investors Remain Cautious Around Middle East Tensions	MT

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	5,264,089	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	0.41%	-	-
Enterprise Value (EV) ¹	6,105,662	5,783,278	8,574,530	4,932,543	4,864,722	4,974,730	4,933,653	4,875,067
Change	-	-5.28%	48.26%	-42.47%	-1.37%	2.26%	-0.83%	-1.19%
P/E	22.9x	17.9x	27.5x	12.7x	12x	12.2x	10.5x	9.37x
PBR	1.4x	1.27x	1.52x	1.04x	0.95x	0.92x	0.88x	0.82x
PEG	-	0.8x	29.56x	0.3x	1x	-6.2x	0.6x	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	0.6x
EV / EBITDA	8.88x	7.31x	11.4x	5.51x	-	5.42x	4.77x	4.58x
EV / EBIT	17.9x	13.6x	22.5x	9.5x	8.8x	9.06x	7.92x	7.29x
EV / FCF	64.9x	24.2x	18x	7.75x	9.84x	10.7x	10.1x	9.8x
FCF Yield	1.54%	4.13%	5.55%	12.9%	10.2%	9.36%	9.87%	10.2%
Dividend per Share ²	41.25	46.25	55	64	67	72.89	78.12	84.54
Rate of return	2.1%	2.49%	1.91%	3.47%	3.44%	3.73%	4%	4.32%
EPS ²	85.69	104	105	145	163	159.8	186.8	208.7
Distribution rate	48.1%	44.5%	52.4%	44.1%	41.1%	45.6%	41.8%	40.5%
Net sales ¹	5,515,512	6,401,320	7,144,733	7,161,777	7,539,975	7,694,602	7,922,978	8,178,131
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	549,203	622,573	669,127
Net income ¹	263,901	314,633	312,791	419,081	443,755	414,699	470,665	507,866
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	1,955.50	1,955.50	1,955.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DENSO CORPORATION	12.24x	0.65x	5.42x	3.73%	32.64B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	24.14x	1.61x	12.51x	1.57%	51.53B
HYUNDAI MOBIS CO.,LTD	10.44x	0.64x	8.42x	1.41%	28.78B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.82x	2.36x	8.32x	4.56%	19.03B
CONTINENTAL AG	12.64x	1.1x	6.3x	4%	17.38B
MAGNA INTERNATIONAL INC.	10.46x	0.49x	4.82x	3.11%	17.31B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	38.03x	1.33x	14.6x	0.57%	16.21B
NINGBO TUOPU GROUP CO.,LTD.	33.75x	3.13x	18.62x	0.91%	15.98B
NITERRA CO., LTD.	19.65x	2.78x	11.05x	1.89%	13.33B
BORGWARNER INC.	12.66x	1x	6.6x	1.05%	13.03B
Average	18.68x	1.51x	9.67x	2.28%	22.52B
Weighted average by Cap.	18.52x	1.41x	9.69x	2.29%