|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,800.00 JPY | -0.91% |
|
+1.39% | +124.30% |
| 06-26 | Japan's Nikkei falls as SoftBank tanks on reports of OpenAI's IPO delay | RE |
| 06-25 | Renesas Electronics Corporation - Analyst/Investor Day |
Company Valuation: Renesas Electronics Corporation
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 | 8,708,615 | - | - |
| Change | - | -23.34% | 112.88% | -18.7% | 5.75% | 124.55% | - | - |
| Enterprise Value (EV) 1 | 3,356,176 | 2,538,595 | 4,726,976 | 4,852,369 | 4,750,299 | 9,331,937 | 8,987,538 | 8,533,776 |
| Change | - | -24.36% | 86.2% | 2.65% | -2.1% | 96.45% | -3.69% | -5.05% |
| P/E | 20.6x | 8.6x | 13.4x | 16.9x | -74.7x | 30.3x | 26.2x | 23.5x |
| PBR | 2.39x | 1.39x | 2.31x | 1.45x | 1.59x | 3.12x | 2.85x | 2.59x |
| PEG | - | 0.1x | 0.4x | -0.5x | 1x | -0x | 1.7x | 2.1x |
| Capitalization / Revenue | 2.78x | 1.41x | 3.07x | 2.72x | 2.94x | 5.56x | 5.08x | 4.65x |
| EV / Revenue | 3.38x | 1.69x | 3.22x | 3.6x | 3.6x | 5.96x | 5.24x | 4.55x |
| EV / EBITDA | 10.5x | 3.97x | 8.12x | 9.98x | 10.2x | 15.3x | 13.2x | 10.7x |
| EV / EBIT | 18.3x | 4.54x | 9.42x | 12.2x | 12.3x | 18.1x | 15.2x | 13x |
| EV / FCF | -9.43x | 6.65x | 20.6x | 23x | 14.5x | 25.1x | 23.8x | 20.2x |
| FCF Yield | -10.6% | 15% | 4.85% | 4.34% | 6.91% | 3.99% | 4.2% | 4.95% |
| Dividend per Share 2 | - | - | - | 28 | 28 | 31.88 | 35.47 | 40.34 |
| Rate of return | - | - | - | 1.37% | 1.31% | 0.66% | 0.74% | 0.84% |
| EPS 2 | 68.96 | 137.7 | 189.8 | 120.8 | -28.65 | 158.2 | 183.2 | 204.2 |
| Distribution rate | - | - | - | 23.2% | -97.7% | 20.1% | 19.4% | 19.8% |
| Net sales 1 | 994,418 | 1,500,900 | 1,469,415 | 1,348,479 | 1,321,200 | 1,565,432 | 1,714,548 | 1,874,599 |
| EBITDA 1 | 320,097 | 639,200 | 581,900 | 486,200 | 464,100 | 608,079 | 679,567 | 800,597 |
| EBIT 1 | 183,601 | 559,400 | 501,600 | 397,900 | 386,900 | 514,667 | 591,062 | 656,493 |
| Net income 1 | 127,261 | 256,632 | 337,086 | 219,084 | -51,800 | 272,322 | 326,235 | 375,920 |
| Net Debt 1 | 592,164 | 419,675 | 216,267 | 1,185,125 | 872,069 | 623,322 | 278,923 | -174,838 |
| Reference price 2 | 1,423.00 | 1,183.50 | 2,549.00 | 2,046.50 | 2,140.00 | 4,800.00 | 4,800.00 | 4,800.00 |
| Nbr of stocks (in thousands) | 1,942,383 | 1,790,384 | 1,769,599 | 1,791,959 | 1,812,257 | 1,814,295 | - | - |
| Announcement Date | 2/9/22 A | 2/9/23 A | 2/8/24 A | 2/6/25 A | 2/5/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.34x | 5.96x | 15.35x | 0.66% | 53.87B | |
| 20.56x | 11.5x | 17.13x | 0.39% | 4,663B | |
| 23.73x | 11.18x | 15.24x | 1.05% | 1,904B | |
| 40.24x | 16.61x | 24.45x | 0.72% | 1,737B | |
| 15.62x | 9.55x | 11.51x | 0.05% | 1,279B | |
| 8.52x | 4.97x | 6.07x | 0.21% | 1,235B | |
| 97.09x | 16.94x | 63.52x | -.--% | 850B | |
| -370.18x | 11.2x | 33.34x | -.--% | 645B | |
| 274.32x | 59x | 125.09x | -.--% | 357B | |
| 9.6x | 5.01x | 6.15x | 1.04% | 311B | |
| Average | 14.98x | 15.19x | 31.78x | 0.41% | 1,303B | |
| Weighted average by Cap. | 14.41x | 12.79x | 22.75x | 0.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6723 Stock
- Valuation Renesas Electronics Corporation
Select your edition
All financial news and data tailored to specific country editions
