Valuation DENSO Corporation

Stocks

6902

JP3551500006

Auto, Truck & Motorcycle Parts

Market Closed - Japan Exchange 06:30:00 27/10/2026 GMT			5-day change	1st Jan Change
1,832.00 ^JPY	-1.21%		-2.14%	-15.11%

10-05	Niterra Cancels Acquisition Deal for Denso's Spark Plug and Exhaust Gas Sensor Businesses	MT
10-01	Niterra Co., Ltd. cancelled the acquisition of Spark Plug and Exhaust Gas Sensor business of DENSO Corporation.	CI

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	4,649,301	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	-11.32%	-	-
Enterprise Value (EV) ¹	6,105,662	5,783,278	8,574,530	4,932,543	4,864,722	4,383,426	4,315,764	4,257,549
Change	-	-5.28%	48.26%	-42.47%	-1.37%	-9.89%	-1.54%	-1.35%
P/E	22.9x	17.9x	27.5x	12.7x	12x	11.9x	10.2x	9.12x
PBR	1.4x	1.27x	1.52x	1.04x	0.95x	0.86x	0.82x	0.78x
PEG	-	0.8x	29.56x	0.3x	1x	-2.58x	0.6x	0.8x
Capitalization / Revenue	1.09x	0.87x	1.19x	0.73x	0.7x	0.6x	0.57x	0.56x
EV / Revenue	1.11x	0.9x	1.2x	0.69x	0.65x	0.56x	0.53x	0.51x
EV / EBITDA	8.88x	7.31x	11.4x	5.51x	5.23x	4.94x	4.43x	4.06x
EV / EBIT	17.9x	13.6x	22.5x	9.5x	8.8x	8.45x	7.32x	6.67x
EV / FCF	64.9x	24.2x	18x	7.75x	9.84x	10.2x	9.27x	9.12x
FCF Yield	1.54%	4.13%	5.55%	12.9%	10.2%	9.8%	10.8%	11%
Dividend per Share ²	41.25	46.25	55	64	67	73.65	79.33	85.1
Rate of return	2.1%	2.49%	1.91%	3.47%	3.44%	3.97%	4.28%	4.59%
EPS ²	85.69	104	105	145	163	155.4	181.5	203.3
Distribution rate	48.1%	44.5%	52.4%	44.1%	41.1%	47.4%	43.7%	41.9%
Net sales ¹	5,515,512	6,401,320	7,144,733	7,161,777	7,539,975	7,788,671	8,117,167	8,376,160
EBITDA ¹	687,705	790,734	754,868	895,546	930,612	888,201	975,308	1,049,246
EBIT ¹	341,179	426,099	380,599	518,953	552,538	518,447	589,307	638,742
Net income ¹	263,901	314,633	312,791	419,081	443,755	398,423	450,407	487,756
Net Debt ¹	105,897	209,791	61,331	-287,147	-377,844	-265,876	-333,537	-391,752
Reference price ²	1,965.00	1,860.75	2,883.00	1,844.00	1,947.50	1,854.50	1,854.50	1,854.50
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

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.($)
DENSO CORPORATION	11.93x	0.56x	4.94x	3.97%	29.51B
CUMMINS INC.	18.35x	2x	10.98x	1.6%	71.88B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	15.19x	1.05x	8.1x	2.46%	35.01B
WEICHAI POWER CO., LTD.	12.15x	0.52x	3.7x	4.83%	27.28B
HYUNDAI MOBIS CO.,LTD	7.12x	0.41x	5.31x	2.13%	21.73B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.56x	2.64x	9.38x	3.89%	19.79B
MAGNA INTERNATIONAL INC.	10.28x	0.48x	4.73x	3.1%	16.96B
GENUINE PARTS COMPANY	20.64x	0.84x	10.2x	3.44%	16.99B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	28.41x	1.14x	11.97x	0.64%	17.02B
CONTINENTAL AG	12.73x	1.33x	6.91x	4.26%	15.08B
Average	15.24x	1.10x	7.62x	3.03%	27.12B
Weighted average by Cap.	15.47x	1.23x	8.04x	2.8%