Valuation Renesas Electronics Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-07 EDT			5-day change	1st Jan Change
4,744.00 ^JPY	+0.72%		-1.31%	+121.68%

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	8,545,328	-	-
Change	-	-23.34%	112.88%	-18.7%	5.75%	120.34%	-	-
Enterprise Value (EV) ¹	3,356,176	2,538,595	4,726,976	4,852,369	4,750,299	9,168,650	8,824,252	8,370,490
Change	-	-24.36%	86.2%	2.65%	-2.1%	93.01%	-3.76%	-5.14%
P/E	20.6x	8.6x	13.4x	16.9x	-74.7x	32.6x	27.3x	23.9x
PBR	2.39x	1.39x	2.31x	1.45x	1.59x	3.06x	2.79x	2.53x
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	5.46x	4.98x	4.52x
EV / Revenue	3.38x	1.69x	3.22x	3.6x	3.6x	5.86x	5.14x	4.43x
EV / EBITDA	10.5x	3.97x	8.12x	9.98x	10.2x	15.1x	13x	10.5x
EV / EBIT	18.3x	4.54x	9.42x	12.2x	12.3x	17.8x	14.9x	12.5x
EV / FCF	-9.43x	6.65x	20.6x	23x	14.5x	24.6x	23.4x	19.8x
FCF Yield	-10.6%	15%	4.85%	4.34%	6.91%	4.06%	4.27%	5.05%
Dividend per Share ²	-	-	-	28	28	31.88	35.47	40.34
Rate of return	-	-	-	1.37%	1.31%	0.68%	0.75%	0.86%
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	4,710.00	4,710.00	4,710.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RENESAS ELECTRONICS CORPORATION	32.58x	5.86x	15.08x	0.68%	52.64B
NVIDIA CORPORATION	20.76x	11.66x	17.28x	0.39%	4,736B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	24.72x	11.74x	15.89x	1.04%	1,990B
BROADCOM INC.	41.21x	17.01x	25.04x	0.7%	1,779B
SK HYNIX INC.	7.3x	4.21x	5.08x	0.24%	1,083B
MICRON TECHNOLOGY, INC.	13.54x	8.25x	9.98x	0.05%	1,112B
AMD (ADVANCED MICRO DEVICES)	102.76x	17.93x	66.99x	-.--%	900B
INTEL CORPORATION	-341.03x	10.79x	32.12x	-.--%	614B
ARM HOLDINGS PLC	266.03x	56.94x	120.54x	-.--%	344B
KIOXIA HOLDINGS CORPORATION	8.3x	4.33x	5.27x	1.17%	275B
Average	17.62x	14.87x	31.33x	0.43%	1,289B
Weighted average by Cap.	17.26x	12.91x	23.15x	0.45%