Valuation DENSO Corporation

Stocks

6902

JP3551500006

Auto, Truck & Motorcycle Parts

Market Closed - Japan Exchange 09:30:00 28/08/2026 +03			5-day change	1st Jan Change
1,915.50 ^JPY	+0.63%		-1.69%	-11.24%

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	4,802,231	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	-8.4%	-	-
Enterprise Value (EV) ¹	6,105,662	5,783,278	8,574,530	4,932,543	4,864,722	4,502,111	4,499,204	4,443,281
Change	-	-5.28%	48.26%	-42.47%	-1.37%	-7.45%	-0.06%	-1.24%
P/E	22.9x	17.9x	27.5x	12.7x	12x	12.2x	10.5x	9.34x
PBR	1.4x	1.27x	1.52x	1.04x	0.95x	0.89x	0.85x	0.8x
PEG	-	0.8x	29.56x	0.3x	1x	-3.61x	0.7x	0.7x
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	0.56x	0.53x
EV / EBITDA	8.88x	7.31x	11.4x	5.51x	5.23x	5.04x	4.44x	4.23x
EV / EBIT	17.9x	13.6x	22.5x	9.5x	8.8x	8.51x	7.52x	6.87x
EV / FCF	64.9x	24.2x	18x	7.75x	9.84x	10.3x	9.72x	9.23x
FCF Yield	1.54%	4.13%	5.55%	12.9%	10.2%	9.73%	10.3%	10.8%
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%	3.83%	4.11%	4.44%
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	1,915.50	1,915.50	1,915.50
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	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.($)
DENSO CORPORATION	12.17x	0.58x	5.04x	3.83%	30.02B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.76x	1.29x	9.76x	1.96%	42.51B
WEICHAI POWER CO., LTD.	16.49x	0.74x	5.34x	3.49%	35.63B
HYUNDAI MOBIS CO.,LTD	9.6x	0.58x	7.38x	1.56%	28.91B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	15.22x	2.76x	9.6x	3.99%	21.35B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.68x	1.21x	12.81x	0.6%	18.21B
MAGNA INTERNATIONAL INC.	10.33x	0.49x	4.85x	3.01%	17.48B
CONTINENTAL AG	13.37x	1.37x	7.06x	4.09%	16.25B
BOSCH LIMITED	47.78x	5.23x	36.52x	0.76%	15.01B
BORGWARNER INC.	13.39x	1x	6.68x	1.03%	13.05B
Average	18.78x	1.52x	10.50x	2.43%	23.84B
Weighted average by Cap.	17.62x	1.34x	9.41x	2.55%