Valuation Renesas Electronics Corporation

Stocks

Market Closed - Japan Exchange 06:30:00 13/11/2026 GMT			5-day change	1st Jan Change
2,847.50 ^JPY	+0.26%		+14.93%	+33.06%

11-12	Navitas Semiconductor Sues Renesas for More Alleged Patent Infringement	DJ
11-10	Renesas Electronics Corporation Announces Xplore Developer Hub Integrated with Renesas 365 Unified Development Platform	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	5,211,506	-	-
Change	-	-23.34%	112.88%	-18.7%	5.75%	34.38%	-	-
Enterprise Value (EV) ¹	3,356,176	2,538,595	4,726,976	4,852,369	4,750,299	5,717,850	5,353,202	4,902,859
Change	-	-24.36%	86.2%	2.65%	-2.1%	20.37%	-6.38%	-8.41%
P/E	20.6x	8.6x	13.4x	16.9x	-74.7x	12.8x	13x	12.4x
PBR	2.39x	1.39x	2.31x	1.45x	1.59x	1.73x	1.56x	1.38x
PEG	-	0.1x	0.4x	-0.5x	1x	-0x	-8.82x	2.42x
Capitalization / Revenue	2.78x	1.41x	3.07x	2.72x	2.94x	3.12x	2.82x	2.56x
EV / Revenue	3.38x	1.69x	3.22x	3.6x	3.6x	3.42x	2.89x	2.4x
EV / EBITDA	10.5x	3.97x	8.12x	9.98x	10.2x	8.96x	7.19x	5.82x
EV / EBIT	18.3x	4.54x	9.42x	12.2x	12.3x	10.3x	8.25x	6.59x
EV / FCF	-9.43x	6.65x	20.6x	23x	14.5x	16.3x	12.4x	9.89x
FCF Yield	-10.6%	15%	4.85%	4.34%	6.91%	6.14%	8.07%	10.1%
Dividend per Share ²	-	-	-	28	28	29.27	33.21	37.33
Rate of return	-	-	-	1.37%	1.31%	1.03%	1.17%	1.31%
EPS ²	68.96	137.7	189.8	120.8	-28.65	222.6	219.3	230.5
Distribution rate	-	-	-	23.2%	-97.7%	13.1%	15.1%	16.2%
Net sales ¹	994,418	1,500,900	1,469,415	1,348,479	1,321,200	1,670,411	1,850,835	2,039,697
EBITDA ¹	320,097	639,200	581,900	486,200	464,100	638,509	744,431	842,705
EBIT ¹	183,601	559,400	501,600	397,900	386,900	556,552	648,565	743,628
Net income ¹	127,261	256,632	337,086	219,084	-51,800	386,922	378,948	437,062
Net Debt ¹	592,164	419,675	216,267	1,185,125	872,069	506,344	141,696	-308,647
Reference price ²	1,423.00	1,183.50	2,549.00	2,046.50	2,140.00	2,847.50	2,847.50	2,847.50
Nbr of stocks (in thousands)	1,942,383	1,790,384	1,769,599	1,791,959	1,812,257	1,830,204	-	-
Announcement Date	09/02/22	09/02/23	08/02/24	06/02/25	05/02/26	-	-	-

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.($)
RENESAS ELECTRONICS CORPORATION	12.79x	3.42x	8.96x	1.03%	32.6B
NVIDIA CORPORATION	16.29x	9.2x	13.88x	0.47%	3,932B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.27x	10.42x	14.07x	1.15%	1,852B
BROADCOM INC.	37.47x	15.86x	23.31x	0.75%	1,656B
AMD (ADVANCED MICRO DEVICES)	86.73x	16.59x	60.77x	-.--%	876B
MICRON TECHNOLOGY, INC.	4.48x	2.69x	3x	0.08%	881B
SK HYNIX INC.	3.32x	2.05x	2.47x	2.42%	663B
INTEL CORPORATION	-28.99x	5.58x	15.73x	-.--%	317B
TEXAS INSTRUMENTS INCORPORATED	33.53x	12.58x	22.9x	1.9%	277B
Average	20.77x	8.71x	18.34x	0.87%	1,165B
Weighted average by Cap.	23.66x	10.05x	17.97x	0.71%