Valuation JVCKENWOOD Corporation

Stocks

Delayed Japan Exchange 21:29:13 2026-10-06 EDT			5-day change	1st Jan Change
1,001.50 ^JPY	-2.10%		-0.79%	-16.46%

10-02	Tranche Update on JVCKENWOOD Corporation's Equity Buyback Plan announced on August 3, 2026.	CI
08-03	JVCKENWOOD Corporation announces an Equity Buyback for 3,000,000 shares, representing 2.12% for ¥3,000 million.	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	144,599	-	-
Change	-	114.04%	128.51%	32.21%	-16.61%	-7.86%	-	-
Enterprise Value (EV) ¹	50,231	68,582	141,755	189,954	159,812	145,699	135,499	123,699
Change	-	36.53%	106.69%	34%	-15.87%	-8.83%	-7%	-8.71%
P/E	4.96x	3.84x	11.2x	9.3x	9.47x	9.28x	8.22x	7.26x
PBR	0.37x	0.63x	1.24x	1.49x	1.07x	0.93x	0.85x	0.77x
PEG	-	0x	-0.7x	0.2x	-0.6x	-2.14x	0.6x	0.6x
Capitalization / Revenue	0.1x	0.18x	0.4x	0.51x	0.44x	0.38x	0.37x	0.37x
EV / Revenue	0.18x	0.2x	0.39x	0.51x	0.45x	0.39x	0.35x	0.31x
EV / EBITDA	1.92x	1.75x	3.89x	4.86x	4.15x	3.51x	3.04x	2.59x
EV / EBIT	5.55x	4.33x	7.78x	8.72x	7.78x	6.89x	5.75x	4.66x
EV / FCF	-18.3x	3.56x	8.28x	19.2x	14x	24.4x	10.2x	7.64x
FCF Yield	-5.46%	28.1%	12.1%	5.22%	7.17%	4.1%	9.84%	13.1%
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%	1.96%	2.22%	2.49%
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	1,023.00	1,023.00	1,023.00
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.($)
JVCKENWOOD CORPORATION	9.13x	0.38x	3.45x	1.99%	900M
CUMMINS INC.	18.3x	2.01x	11x	1.6%	72.05B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.33x	1.46x	11.21x	1.74%	48.69B
DENSO CORPORATION	11.78x	0.56x	4.89x	3.99%	29.23B
HYUNDAI MOBIS CO.,LTD	8.26x	0.49x	6.27x	1.83%	25.27B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.94x	4.24%	20.21B
GENUINE PARTS COMPANY	19.7x	0.87x	10.42x	3.36%	17.4B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.23x	1.16x	12.24x	0.63%	17.22B
MAGNA INTERNATIONAL INC.	10.44x	0.49x	4.79x	3.04%	17.26B
CONTINENTAL AG	13.09x	1.35x	6.92x	4.22%	15.47B
Average	15.56x	1.13x	8.01x	2.66%	26.37B
Weighted average by Cap.	16.83x	1.37x	9.12x	2.42%