Valuation Renesas Electronics Corporation

Equities

Market Closed - Japan Exchange Other stock markets 06:30:00 05/12/2025 GMT			5-day change	1st Jan Change
2,070.50 ^JPY	-2.82%		+11.83%	+1.17%

12-03	Japan's Nikkei rises as tech shares track Wall Street higher	RE
12-03	Japan Redoubles Humanoid Robot Push as China Sets 2027 Pace	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,866,244	2,764,012	2,118,920	4,510,709	3,667,244	3,752,278	-	-
Change	-	48.11%	-23.34%	112.88%	-18.7%	2.32%	-	-
Enterprise Value (EV) ¹	2,347,256	3,356,176	2,538,595	4,726,976	4,852,369	4,818,480	4,596,124	4,345,913
Change	-	42.98%	-24.36%	86.2%	2.65%	-0.7%	-4.61%	-5.44%
P/E ratio	40.7x	20.6x	8.6x	13.4x	16.9x	-77.7x	16.4x	13.4x
PBR	3.03x	2.39x	1.39x	2.31x	1.45x	1.56x	1.45x	1.35x
PEG	-	0x	0.1x	0.4x	-0.5x	1x	-0x	0.6x
Capitalization / Revenue	2.61x	2.78x	1.41x	3.07x	2.72x	2.87x	2.61x	2.41x
EV / Revenue	3.28x	3.38x	1.69x	3.22x	3.6x	3.68x	3.2x	2.8x
EV / EBITDA	11.4x	10.5x	3.97x	8.12x	9.98x	10.3x	8.83x	7.49x
EV / EBIT	36x	18.3x	4.54x	9.42x	12.2x	12.8x	10.8x	9.24x
EV / FCF	12.8x	-9.43x	6.65x	20.6x	23x	18.5x	14.6x	12.2x
FCF Yield	7.83%	-10.6%	15%	4.85%	4.34%	5.4%	6.85%	8.21%
Dividend per Share ²	-	-	-	-	28	28.76	31.38	36.8
Rate of return	-	-	-	-	1.37%	1.39%	1.52%	1.78%
EPS ²	26.54	68.96	137.7	189.8	120.8	-26.65	126.3	154.4
Distribution rate	-	-	-	-	23.2%	-108%	24.8%	23.8%
Net sales ¹	715,673	994,418	1,500,900	1,469,415	1,348,479	1,309,280	1,436,355	1,554,867
EBITDA ¹	206,669	320,097	639,200	581,900	486,200	465,908	520,481	580,385
EBIT ¹	65,142	183,601	559,400	501,600	397,900	377,437	425,925	470,326
Net income ¹	45,626	127,261	256,632	337,086	219,084	-54,082	221,187	265,900
Net Debt ¹	481,012	592,164	419,675	216,267	1,185,125	1,066,203	843,846	593,635
Reference price ²	1,079.00	1,423.00	1,183.50	2,549.00	2,046.50	2,070.50	2,070.50	2,070.50
Nbr of stocks (in thousands)	1,729,605	1,942,383	1,790,384	1,769,599	1,791,959	1,812,257	-	-
Announcement Date	10/02/21	09/02/22	09/02/23	08/02/24	06/02/25	-	-	-

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	-77.69x	3.68x	10.34x	1.39%	24.14B
NVIDIA CORPORATION	39.72x	20.47x	32.2x	0.02%	4,432B
BROADCOM INC.	91.76x	29.79x	44.78x	0.6%	1,843B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.89x	9.57x	13.88x	1.36%	1,210B
AMD (ADVANCED MICRO DEVICES)	86.01x	10.27x	50.09x	-.--%	355B
MICRON TECHNOLOGY, INC.	14.98x	4.7x	7.63x	0.2%	266B
SK HYNIX INC.	10.2x	3.93x	6.41x	0.34%	255B
INTEL CORPORATION	-1298.93x	4.12x	16.6x	-.--%	198B
QUALCOMM, INC.	18.03x	4.16x	11.43x	2.06%	187B
TEXAS INSTRUMENTS INCORPORATED	33.31x	9.91x	21.71x	3.01%	166B
Average	-105.97x	10.06x	21.51x	0.9%	893.53B
Weighted average by Cap.	17.95x	18.62x	30.53x	0.44%