Valuation JVCKENWOOD Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 07/08/2026 +03			5-day change	1st Jan Change
991.10 ^JPY	+1.36%		-12.60%	-17.41%

08-03	JVCKENWOOD Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-02	JVCKENWOOD Corporation completed the acquisition of San Luis Aviation, Inc. from Josh Lober and five other individual shareholders.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	29,100	62,287	142,333	188,177	156,930	140,090	-	-
Change	-	114.04%	128.51%	32.21%	-16.61%	-10.73%	-	-
Enterprise Value (EV) ¹	50,231	68,582	141,755	189,954	159,812	141,190	130,990	119,190
Change	-	36.53%	106.69%	34%	-15.87%	-11.65%	-7.22%	-9.01%
P/E	4.96x	3.84x	11.2x	9.3x	9.47x	9.07x	7.69x	6.96x
PBR	0.37x	0.63x	1.24x	1.49x	1.07x	0.91x	0.82x	0.75x
PEG	-	0x	-0.7x	0.2x	-0.6x	-1.77x	0.4x	0.7x
Capitalization / Revenue	0.1x	0.18x	0.4x	0.51x	0.44x	0.38x	0.37x	0.36x
EV / Revenue	0.18x	0.2x	0.39x	0.51x	0.45x	0.38x	0.35x	0.31x
EV / EBITDA	1.92x	1.75x	3.89x	4.86x	4.15x	3.41x	2.87x	2.47x
EV / EBIT	5.55x	4.33x	7.78x	8.72x	7.78x	6.8x	5.39x	4.43x
EV / FCF	-18.3x	3.56x	8.28x	19.2x	14x	14.6x	8.84x	7x
FCF Yield	-5.46%	28.1%	12.1%	5.22%	7.17%	6.86%	11.3%	14.3%
Dividend per Share ²	6	12	12	15	18	20.5	23	26
Rate of return	3.37%	3.15%	1.27%	1.19%	1.65%	2.07%	2.32%	2.62%
EPS ²	35.89	99.27	84.34	135.2	115.2	109.3	128.9	142.4
Distribution rate	16.7%	12.1%	14.2%	11.1%	15.6%	18.8%	17.8%	18.3%
Net sales ¹	282,088	336,910	359,459	370,308	356,865	369,150	377,950	386,200
EBITDA ¹	26,174	39,249	36,408	39,084	38,507	41,350	45,600	48,200
EBIT ¹	9,054	15,836	18,226	21,792	20,540	20,775	24,325	26,900
Net income ¹	5,873	16,229	13,016	20,276	16,787	15,375	18,025	19,825
Net Debt ¹	21,131	6,295	-578	1,777	2,882	1,100	-9,100	-20,900
Reference price ²	178.00	381.00	944.00	1,257.00	1,091.50	991.10	991.10	991.10
Nbr of stocks (in thousands)	163,486	163,484	150,776	149,703	143,775	141,348	-	-
Announcement Date	4/27/22 A	4/27/23 A	4/26/24 A	5/1/25 A	5/1/26 A	-	-	-

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.($)
JVCKENWOOD CORPORATION	9.07x	0.38x	3.41x	2.07%	888M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	19.11x	1.29x	9.88x	1.94%	42.13B
WEICHAI POWER CO., LTD.	18.07x	0.81x	5.94x	3.22%	38.6B
HYUNDAI MOBIS CO.,LTD	10.55x	0.65x	8.26x	1.41%	31.42B
DENSO CORPORATION	12.45x	0.58x	5.04x	3.81%	30.67B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.29x	2.63x	9.17x	4.19%	20.77B
MAGNA INTERNATIONAL INC.	11.01x	0.52x	5.05x	2.81%	18.67B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.23x	1.23x	12.97x	0.6%	18.62B
CONTINENTAL AG	12.62x	1.24x	6.3x	4.15%	15.79B
BORGWARNER INC.	14.71x	1.06x	7.14x	0.96%	13.93B
Average	15.31x	1.04x	7.32x	2.52%	23.15B
Weighted average by Cap.	16.04x	1.06x	7.72x	2.58%