Valuation JVCKENWOOD Corporation

Stocks

Delayed Japan Exchange 20:49:26 2026-09-14 EDT			5-day change	1st Jan Change
994.20 ^JPY	+0.64%		+3.89%	-17.25%

08-03	JVCKENWOOD Corporation announces an Equity Buyback for 3,000,000 shares, representing 2.12% for ¥3,000 million.	CI
08-03	Jvckenwood Corporation Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	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	139,638	-	-
Change	-	114.04%	128.51%	32.21%	-16.61%	-11.02%	-	-
Enterprise Value (EV) ¹	50,231	68,582	141,755	189,954	159,812	140,738	130,538	118,738
Change	-	36.53%	106.69%	34%	-15.87%	-11.94%	-7.25%	-9.04%
P/E	4.96x	3.84x	11.2x	9.3x	9.47x	8.96x	7.93x	7.01x
PBR	0.37x	0.63x	1.24x	1.49x	1.07x	0.9x	0.82x	0.75x
PEG	-	0x	-0.7x	0.2x	-0.6x	-2.07x	0.6x	0.5x
Capitalization / Revenue	0.1x	0.18x	0.4x	0.51x	0.44x	0.37x	0.36x	0.35x
EV / Revenue	0.18x	0.2x	0.39x	0.51x	0.45x	0.37x	0.34x	0.3x
EV / EBITDA	1.92x	1.75x	3.89x	4.86x	4.15x	3.39x	2.93x	2.49x
EV / EBIT	5.55x	4.33x	7.78x	8.72x	7.78x	6.65x	5.54x	4.48x
EV / FCF	-18.3x	3.56x	8.28x	19.2x	14x	23.6x	9.79x	7.34x
FCF Yield	-5.46%	28.1%	12.1%	5.22%	7.17%	4.24%	10.2%	13.6%
Dividend per Share ²	6	12	12	15	18	20	22.75	25.5
Rate of return	3.37%	3.15%	1.27%	1.19%	1.65%	2.02%	2.3%	2.58%
EPS ²	35.89	99.27	84.34	135.2	115.2	110.2	124.5	140.9
Distribution rate	16.7%	12.1%	14.2%	11.1%	15.6%	18.1%	18.3%	18.1%
Net sales ¹	282,088	336,910	359,459	370,308	356,865	376,525	387,075	396,075
EBITDA ¹	26,174	39,249	36,408	39,084	38,507	41,533	44,600	47,700
EBIT ¹	9,054	15,836	18,226	21,792	20,540	21,150	23,575	26,525
Net income ¹	5,873	16,229	13,016	20,276	16,787	15,500	17,400	19,575
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	987.90	987.90	987.90
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
JVCKENWOOD CORPORATION	8.78x	0.37x	3.32x	2.07%	890M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	17.97x	1.23x	9.51x	2.07%	42.2B
WEICHAI POWER CO., LTD.	14.91x	0.69x	5.1x	3.87%	34.05B
DENSO CORPORATION	12.22x	0.58x	5.09x	3.82%	31.36B
HYUNDAI MOBIS CO.,LTD	8.86x	0.53x	6.78x	1.69%	27.41B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.39x	2.63x	9.05x	4.22%	20.37B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.49x	1.2x	12.74x	0.6%	18.11B
MAGNA INTERNATIONAL INC.	10.6x	0.5x	4.85x	3%	17.54B
CONTINENTAL AG	13.45x	1.37x	7.1x	4.09%	16.37B
BOSCH LIMITED	47.55x	5.2x	36.34x	0.76%	14.94B
Average	17.92x	1.43x	9.99x	2.62%	22.32B
Weighted average by Cap.	17.30x	1.31x	9.33x	2.75%