Valuation DENSO Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-17 EDT			5-day change	1st Jan Change
1,964.00 ^JPY	-0.58%		+1.58%	-8.99%

07-16	Micron Technology, Inc., Qualcomm Incorporated, Visteon Corporation, HARMAN International Industries, Inc., JOYNEXT, DENSO Corporation, Astemo, Inc., And Hyundai Mobis Co., Ltd. Strengthen Automotive Ecosystem Supply Through Strategic Customer Agreements	CI
07-13	Denso to Absorb Two Wholly Owned Subsidiaries in 2029	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	5,286,971	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	0.85%	-	-
Enterprise Value (EV) ¹	6,105,662	5,783,278	8,574,530	4,932,543	4,864,722	4,997,612	4,956,534	4,897,949
Change	-	-5.28%	48.26%	-42.47%	-1.37%	2.73%	-0.82%	-1.18%
P/E	22.9x	17.9x	27.5x	12.7x	12x	12.2x	10.6x	9.42x
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	-9.61x	0.7x	0.8x
Capitalization / Revenue	1.09x	0.87x	1.19x	0.73x	0.7x	0.69x	0.67x	0.65x
EV / Revenue	1.11x	0.9x	1.2x	0.69x	0.65x	0.65x	0.63x	0.6x
EV / EBITDA	8.88x	7.31x	11.4x	5.51x	-	5.44x	4.79x	4.6x
EV / EBIT	17.9x	13.6x	22.5x	9.5x	8.8x	9.05x	8.03x	7.33x
EV / FCF	64.9x	24.2x	18x	7.75x	9.84x	11x	10.5x	10.1x
FCF Yield	1.54%	4.13%	5.55%	12.9%	10.2%	9.09%	9.54%	9.94%
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%	3.73%	4%	4.32%
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	1,964.00	1,964.00	1,964.00
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	12.21x	0.65x	5.44x	3.73%	32.56B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.36x	1.38x	10.65x	1.85%	43.21B
WEICHAI POWER CO., LTD.	15.46x	0.63x	4.65x	3.77%	31.77B
HYUNDAI MOBIS CO.,LTD	10.2x	0.62x	8.12x	1.44%	28.91B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	13.6x	2.48x	8.7x	4.34%	20.13B
MAGNA INTERNATIONAL INC.	10.98x	0.51x	5.03x	2.98%	18.1B
CONTINENTAL AG	12.09x	1.06x	6.01x	4.15%	16.54B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.73x	1.1x	11.51x	0.58%	15.82B
NINGBO TUOPU GROUP CO.,LTD.	27.39x	2.53x	15.07x	1.11%	12.99B
BORGWARNER INC.	12.45x	0.98x	6.52x	1.07%	12.81B
Average	16.25x	1.19x	8.17x	2.5%	23.28B
Weighted average by Cap.	15.85x	1.11x	7.93x	2.62%