Valuation JVCKENWOOD Corporation

Stocks

Delayed Japan Exchange Other stock markets 22:30:00 2026-07-26 EDT			5-day change	1st Jan Change
1,140.50 ^JPY	+1.42%		+1.15%	-4.96%

07-01	JVCKENWOOD Corporation completed the acquisition of San Luis Aviation, Inc. from Josh Lober and five other individual shareholders.	CI
06-24	JVCKENWOOD Corporation Announces Board Appointments, Effective June 24, 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	159,884	-	-
Change	-	114.04%	128.51%	32.21%	-16.61%	1.88%	-	-
Enterprise Value (EV) ¹	50,231	68,582	141,755	189,954	159,812	160,984	150,784	138,984
Change	-	36.53%	106.69%	34%	-15.87%	0.73%	-6.34%	-7.83%
P/E	4.96x	3.84x	11.2x	9.3x	9.47x	10x	8.46x	7.69x
PBR	0.37x	0.63x	1.24x	1.49x	1.07x	1.02x	0.93x	0.84x
PEG	-	0x	-0.7x	0.2x	-0.6x	-3.62x	0.5x	0.77x
Capitalization / Revenue	0.1x	0.18x	0.4x	0.51x	0.44x	0.43x	0.42x	0.42x
EV / Revenue	0.18x	0.2x	0.39x	0.51x	0.45x	0.44x	0.4x	0.36x
EV / EBITDA	1.92x	1.75x	3.89x	4.86x	4.15x	3.85x	3.23x	2.82x
EV / EBIT	5.55x	4.33x	7.78x	8.72x	7.78x	7.68x	5.99x	5.01x
EV / FCF	-18.3x	3.56x	8.28x	19.2x	14x	15.7x	9.57x	8x
FCF Yield	-5.46%	28.1%	12.1%	5.22%	7.17%	6.37%	10.5%	12.5%
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%	1.82%	2.05%	2.31%
EPS ²	35.89	99.27	84.34	135.2	115.2	112	132.9	146.2
Distribution rate	16.7%	12.1%	14.2%	11.1%	15.6%	18.3%	17.3%	17.8%
Net sales ¹	282,088	336,910	359,459	370,308	356,865	368,150	376,200	384,950
EBITDA ¹	26,174	39,249	36,408	39,084	38,507	41,800	46,733	49,300
EBIT ¹	9,054	15,836	18,226	21,792	20,540	20,975	25,175	27,725
Net income ¹	5,873	16,229	13,016	20,276	16,787	15,800	18,675	20,450
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	1,124.50	1,124.50	1,124.50
Nbr of stocks (in thousands)	163,486	163,484	150,776	149,703	143,775	142,182	-	-
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	10.04x	0.44x	3.85x	1.82%	977M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	22.35x	1.51x	11.65x	1.68%	47.05B
WEICHAI POWER CO., LTD.	17.35x	0.73x	5.39x	3.36%	35.61B
DENSO CORPORATION	12.29x	0.65x	5.48x	3.7%	32.51B
HYUNDAI MOBIS CO.,LTD	10.11x	0.63x	8.17x	1.46%	29.43B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.34x	2.62x	9.14x	4.17%	20.66B
MAGNA INTERNATIONAL INC.	10.85x	0.51x	4.97x	3.01%	17.89B
CONTINENTAL AG	11.72x	1.03x	5.87x	4.29%	15.96B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.9x	1.11x	11.58x	0.58%	15.92B
BORGWARNER INC.	12.84x	1.01x	6.71x	1.04%	13.21B
Average	14.98x	1.02x	7.28x	2.51%	22.92B
Weighted average by Cap.	16.00x	1.08x	7.88x	2.6%