Valuation JVCKENWOOD Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 08:01:32 2026-08-26 EDT			5-day change	1st Jan Change
5.500 ^EUR	+2.80%		+2.86%	-15.23%

08-03	Jvckenwood Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI
08-03	JVCKENWOOD Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	29,100	62,287	142,333	188,177	156,930	143,327	-	-
Change	-	114.04%	128.51%	32.21%	-16.61%	-8.67%	-	-
Enterprise Value (EV) ¹	50,231	68,582	141,755	189,954	159,812	144,427	134,227	122,427
Change	-	36.53%	106.69%	34%	-15.87%	-9.63%	-7.06%	-8.79%
P/E	4.96x	3.84x	11.2x	9.3x	9.47x	9.28x	7.87x	7.12x
PBR	0.37x	0.63x	1.24x	1.49x	1.07x	0.93x	0.84x	0.77x
PEG	-	0x	-0.7x	0.2x	-0.6x	-1.81x	0.4x	0.7x
Capitalization / Revenue	0.1x	0.18x	0.4x	0.51x	0.44x	0.39x	0.38x	0.37x
EV / Revenue	0.18x	0.2x	0.39x	0.51x	0.45x	0.39x	0.36x	0.32x
EV / EBITDA	1.92x	1.75x	3.89x	4.86x	4.15x	3.49x	2.94x	2.54x
EV / EBIT	5.55x	4.33x	7.78x	8.72x	7.78x	6.95x	5.52x	4.55x
EV / FCF	-18.3x	3.56x	8.28x	19.2x	14x	14.9x	9.06x	7.19x
FCF Yield	-5.46%	28.1%	12.1%	5.22%	7.17%	6.7%	11%	13.9%
Dividend per Share ²	6	12	12	15	18	20.5	23	26
Rate of return	3.37%	3.15%	1.27%	1.19%	1.65%	2.02%	2.27%	2.56%
EPS ²	35.89	99.27	84.34	135.2	115.2	109.3	128.9	142.4
Distribution rate	16.7%	12.1%	14.2%	11.1%	15.6%	18.8%	17.8%	18.3%
Net sales ¹	282,088	336,910	359,459	370,308	356,865	369,150	377,950	386,200
EBITDA ¹	26,174	39,249	36,408	39,084	38,507	41,350	45,600	48,200
EBIT ¹	9,054	15,836	18,226	21,792	20,540	20,775	24,325	26,900
Net income ¹	5,873	16,229	13,016	20,276	16,787	15,375	18,025	19,825
Net Debt ¹	21,131	6,295	-578	1,777	2,882	1,100	-9,100	-20,900
Reference price ²	178.00	381.00	944.00	1,257.00	1,091.50	1,014.00	1,014.00	1,014.00
Nbr of stocks (in thousands)	163,486	163,484	150,776	149,703	143,775	141,348	-	-
Announcement Date	4/27/22	4/27/23	4/26/24	5/1/25	5/1/26	-	-	-

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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.93x	1.3x	9.84x	1.94%	43.08B
WEICHAI POWER CO., LTD.	16.22x	0.7x	5.16x	3.59%	34.73B
HYUNDAI MOBIS CO.,LTD	10.58x	0.64x	8.22x	1.4%	31.81B
DENSO CORPORATION	12.2x	0.58x	5.06x	3.82%	30.24B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.3x	2.78x	9.59x	3.97%	21.52B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.63x	1.21x	12.79x	0.6%	18.23B
MAGNA INTERNATIONAL INC.	10.33x	0.5x	4.85x	3%	17.51B
CONTINENTAL AG	13.33x	1.36x	7.04x	4.1%	16.29B
BOSCH LIMITED	47.48x	5.19x	36.29x	0.76%	14.95B
Average	19.44x	1.58x	10.98x	2.58%	25.37B
Weighted average by Cap.	17.87x	1.35x	9.63x	2.61%