Valuation Renesas Electronics Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:54:59 2026-07-10 EDT			5-day change	1st Jan Change
13.00 ^EUR	+4.00%		-0.76%	+134.23%

07-06	CG Power JV Starts Commercial Production at Gujarat Semiconductor Facility; Shares Up 4%	MT
07-04	CG Semi Private Limited, CG Power and Industrial Solutions Ltd., Renesas Electronics Corporation and Stars Microelectronics Commence Commercial Production At G1 OSAT Facility in Sanand, Gujarat	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,764,012	2,118,920	4,510,709	3,667,244	3,878,230	8,639,672	-	-
Change	-	-23.34%	112.88%	-18.7%	5.75%	122.77%	-	-
Enterprise Value (EV) ¹	3,356,176	2,538,595	4,726,976	4,852,369	4,750,299	9,262,993	8,918,595	8,464,833
Change	-	-24.36%	86.2%	2.65%	-2.1%	95%	-3.72%	-5.09%
P/E	20.6x	8.6x	13.4x	16.9x	-74.7x	32.9x	27.6x	24.1x
PBR	2.39x	1.39x	2.31x	1.45x	1.59x	3.1x	2.82x	2.56x
PEG	-	0.1x	0.4x	-0.5x	1x	-0x	1.4x	1.7x
Capitalization / Revenue	2.78x	1.41x	3.07x	2.72x	2.94x	5.52x	5.03x	4.57x
EV / Revenue	3.38x	1.69x	3.22x	3.6x	3.6x	5.92x	5.2x	4.48x
EV / EBITDA	10.5x	3.97x	8.12x	9.98x	10.2x	15.2x	13.1x	10.6x
EV / EBIT	18.3x	4.54x	9.42x	12.2x	12.3x	18x	15x	12.7x
EV / FCF	-9.43x	6.65x	20.6x	23x	14.5x	24.9x	23.6x	20x
FCF Yield	-10.6%	15%	4.85%	4.34%	6.91%	4.02%	4.23%	4.99%
Dividend per Share ²	-	-	-	28	28	31.88	35.47	40.34
Rate of return	-	-	-	1.37%	1.31%	0.67%	0.74%	0.85%
EPS ²	68.96	137.7	189.8	120.8	-28.65	144.5	172.4	197.3
Distribution rate	-	-	-	23.2%	-97.7%	22.1%	20.6%	20.4%
Net sales ¹	994,418	1,500,900	1,469,415	1,348,479	1,321,200	1,565,561	1,716,741	1,888,506
EBITDA ¹	320,097	639,200	581,900	486,200	464,100	608,079	679,567	800,597
EBIT ¹	183,601	559,400	501,600	397,900	386,900	515,674	592,654	667,157
Net income ¹	127,261	256,632	337,086	219,084	-51,800	272,322	326,235	375,920
Net Debt ¹	592,164	419,675	216,267	1,185,125	872,069	623,322	278,923	-174,838
Reference price ²	1,423.00	1,183.50	2,549.00	2,046.50	2,140.00	4,762.00	4,762.00	4,762.00
Nbr of stocks (in thousands)	1,942,383	1,790,384	1,769,599	1,791,959	1,812,257	1,814,295	-	-
Announcement Date	2/9/22	2/9/23	2/8/24	2/6/25	2/5/26	-	-	-

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.($)
NVIDIA CORPORATION	22.38x	12.6x	18.69x	0.36%	5,110B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.24x	11.51x	15.57x	1.06%	1,951B
BROADCOM INC.	44.09x	18.18x	26.76x	0.65%	1,903B
MICRON TECHNOLOGY, INC.	13.47x	8.2x	9.93x	0.05%	1,106B
SK HYNIX INC.	6.74x	3.99x	4.8x	0.26%	1,058B
AMD (ADVANCED MICRO DEVICES)	103.09x	18.1x	67.71x	-.--%	910B
INTEL CORPORATION	-307.46x	9.73x	28.97x	-.--%	552B
ARM HOLDINGS PLC	266.98x	57.15x	120.98x	-.--%	345B
TEXAS INSTRUMENTS INCORPORATED	40.55x	13.86x	26.57x	1.85%	283B
Average	23.79x	17.04x	35.55x	0.47%	1,469B
Weighted average by Cap.	22.34x	13.64x	24.19x	0.46%