Valuation DENSO Corporation Deutsche Boerse AG

Stocks

DNO

JP3551500006

Auto, Truck & Motorcycle Parts

Real-time Estimate Tradegate 11:08:06 21/08/2026 BST			5-day change	1st Jan Change
10.52 ^EUR	+1.10%		-1.66%	-8.66%

08-07	Subros Limited Executes Technical Assistance Agreement with DENSO Corporation, Japan and Toyota Industries Corporation, Japan	CI
08-04	BNP Paribas Downgrades Denso to Underperform from Neutral; Price Target is 1,670 Yen	MT

Company Valuation: DENSO Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,999,765	5,573,487	8,513,199	5,219,690	5,242,566	4,878,695	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	-6.94%	-	-
Enterprise Value (EV) ¹	6,105,662	5,783,278	8,574,530	4,932,543	4,864,722	4,578,575	4,575,669	4,519,745
Change	-	-5.28%	48.26%	-42.47%	-1.37%	-5.88%	-0.06%	-1.22%
P/E	22.9x	17.9x	27.5x	12.7x	12x	12.4x	10.7x	9.49x
PBR	1.4x	1.27x	1.52x	1.04x	0.95x	0.91x	0.86x	0.81x
PEG	-	0.8x	29.56x	0.3x	1x	-3.67x	0.7x	0.7x
Capitalization / Revenue	1.09x	0.87x	1.19x	0.73x	0.7x	0.63x	0.6x	0.58x
EV / Revenue	1.11x	0.9x	1.2x	0.69x	0.65x	0.59x	0.57x	0.54x
EV / EBITDA	8.88x	7.31x	11.4x	5.51x	5.23x	5.13x	4.52x	4.3x
EV / EBIT	17.9x	13.6x	22.5x	9.5x	8.8x	8.65x	7.65x	6.99x
EV / FCF	64.9x	24.2x	18x	7.75x	9.84x	10.5x	9.89x	9.39x
FCF Yield	1.54%	4.13%	5.55%	12.9%	10.2%	9.56%	10.1%	10.6%
Dividend per Share ²	41.25	46.25	55	64	67	73.44	78.81	85.1
Rate of return	2.1%	2.49%	1.91%	3.47%	3.44%	3.77%	4.05%	4.37%
EPS ²	85.69	104	105	145	163	157.4	181.7	205.1
Distribution rate	48.1%	44.5%	52.4%	44.1%	41.1%	46.6%	43.4%	41.5%
Net sales ¹	5,515,512	6,401,320	7,144,733	7,161,777	7,539,975	7,796,606	8,098,366	8,386,976
EBITDA ¹	687,705	790,734	754,868	895,546	930,612	893,068	1,012,322	1,050,205
EBIT ¹	341,179	426,099	380,599	518,953	552,538	529,138	597,961	646,449
Net income ¹	263,901	314,633	312,791	419,081	443,755	405,221	453,756	493,108
Net Debt ¹	105,897	209,791	61,331	-287,147	-377,844	-300,120	-303,027	-358,950
Reference price ²	1,965.00	1,860.75	2,883.00	1,844.00	1,947.50	1,946.00	1,946.00	1,946.00
Nbr of stocks (in thousands)	3,053,316	2,995,290	2,952,896	2,830,635	2,691,947	2,507,038	-	-
Announcement Date	28/04/22	27/04/23	26/04/24	25/04/25	28/04/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.47x	1.32x	10.15x	1.88%	43.59B
WEICHAI POWER CO., LTD.	16.53x	0.74x	5.44x	3.52%	36.13B
HYUNDAI MOBIS CO.,LTD	10.77x	0.66x	8.45x	1.38%	32.45B
DENSO CORPORATION	12.36x	0.59x	5.13x	3.77%	30.73B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.24x	2.8x	9.72x	3.98%	21.68B
MAGNA INTERNATIONAL INC.	11.03x	0.52x	5.13x	2.81%	18.7B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.46x	1.24x	13.12x	0.58%	18.66B
CONTINENTAL AG	12.97x	1.33x	6.9x	4.22%	15.86B
BOSCH LIMITED	47.74x	5.22x	36.49x	0.76%	14.98B
Average	19.73x	1.60x	11.17x	2.54%	25.86B
Weighted average by Cap.	18.13x	1.36x	9.78x	2.57%