Valuation DENSO Corporation Deutsche Boerse AG

Stocks

DNO

JP3551500006

Auto, Truck & Motorcycle Parts

Market Closed - Deutsche Boerse AG 09:04:17 11/09/2026 +03			5-day change	1st Jan Change
10.66 ^EUR	+1.57%		+1.67%	-6.37%

08-28	Nippon Seiki Co., Ltd. agreed to acquire head-up display business of DENSO CORPORATION.	CI
08-07	Subros Limited Executes Technical Assistance Agreement with DENSO Corporation, Japan and Toyota Industries Corporation, Japan	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	4,816,019	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	-8.14%	-	-
Enterprise Value (EV) ¹	6,105,662	5,783,278	8,574,530	4,932,543	4,864,722	4,546,123	4,479,382	4,419,387
Change	-	-5.28%	48.26%	-42.47%	-1.37%	-6.55%	-1.47%	-1.34%
P/E	22.9x	17.9x	27.5x	12.7x	12x	12.2x	10.6x	9.41x
PBR	1.4x	1.27x	1.52x	1.04x	0.95x	0.9x	0.85x	0.81x
PEG	-	0.8x	29.56x	0.3x	1x	-3.46x	0.7x	0.8x
Capitalization / Revenue	1.09x	0.87x	1.19x	0.73x	0.7x	0.62x	0.59x	0.57x
EV / Revenue	1.11x	0.9x	1.2x	0.69x	0.65x	0.58x	0.55x	0.53x
EV / EBITDA	8.88x	7.31x	11.4x	5.51x	5.23x	5.09x	4.4x	4.18x
EV / EBIT	17.9x	13.6x	22.5x	9.5x	8.8x	8.61x	7.51x	6.87x
EV / FCF	64.9x	24.2x	18x	7.75x	9.84x	10.4x	9.68x	9.18x
FCF Yield	1.54%	4.13%	5.55%	12.9%	10.2%	9.63%	10.3%	10.9%
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%	3.82%	4.1%	4.43%
EPS ²	85.69	104	105	145	163	157.2	181.4	204.1
Distribution rate	48.1%	44.5%	52.4%	44.1%	41.1%	46.7%	43.5%	41.7%
Net sales ¹	5,515,512	6,401,320	7,144,733	7,161,777	7,539,975	7,806,982	8,105,356	8,393,879
EBITDA ¹	687,705	790,734	754,868	895,546	930,612	892,699	1,018,177	1,056,562
EBIT ¹	341,179	426,099	380,599	518,953	552,538	528,165	596,829	643,517
Net income ¹	263,901	314,633	312,791	419,081	443,755	404,599	453,038	491,116
Net Debt ¹	105,897	209,791	61,331	-287,147	-377,844	-269,897	-336,637	-396,632
Reference price ²	1,965.00	1,860.75	2,883.00	1,844.00	1,947.50	1,921.00	1,921.00	1,921.00
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	4/28/22 A	4/27/23 A	4/26/24 A	4/25/25 A	4/28/26 A	-	-	-

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.($)
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.07x	1.23x	9.58x	2.05%	42.2B
WEICHAI POWER CO., LTD.	15.76x	0.7x	5.1x	3.87%	34.05B
DENSO CORPORATION	12.22x	0.58x	5.09x	3.82%	31.36B
HYUNDAI MOBIS CO.,LTD	8.86x	0.53x	6.78x	1.69%	27.41B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.39x	2.63x	9.05x	4.22%	20.37B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.49x	1.2x	12.74x	0.6%	18.11B
MAGNA INTERNATIONAL INC.	10.6x	0.5x	4.85x	3%	17.54B
CONTINENTAL AG	13.45x	1.37x	7.1x	4.09%	16.37B
BOSCH LIMITED	47.55x	5.2x	36.34x	0.76%	14.94B
Average	19.04x	1.55x	10.74x	2.68%	24.71B
Weighted average by Cap.	17.48x	1.32x	9.37x	2.75%