Valuation DENSO Corporation Deutsche Boerse AG

Stocks

DNO

JP3551500006

Auto, Truck & Motorcycle Parts

Market Closed - Deutsche Boerse AG 11:34:17 11/09/2026 am IST			5-day change	1st Jan Change
10.66 ^EUR	+1.57%		+1.67%	-6.37%

28/08	Nippon Seiki Co., Ltd. agreed to acquire head-up display business of DENSO CORPORATION.	CI
07/08	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	59,99,765	55,73,487	85,13,199	52,19,690	52,42,566	48,16,019	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	-8.14%	-	-
Enterprise Value (EV) ¹	61,05,662	57,83,278	85,74,530	49,32,543	48,64,722	45,46,123	44,79,382	44,19,387
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	55,15,512	64,01,320	71,44,733	71,61,777	75,39,975	78,06,982	81,05,356	83,93,879
EBITDA ¹	6,87,705	7,90,734	7,54,868	8,95,546	9,30,612	8,92,699	10,18,177	10,56,562
EBIT ¹	3,41,179	4,26,099	3,80,599	5,18,953	5,52,538	5,28,165	5,96,829	6,43,517
Net income ¹	2,63,901	3,14,633	3,12,791	4,19,081	4,43,755	4,04,599	4,53,038	4,91,116
Net Debt ¹	1,05,897	2,09,791	61,331	-2,87,147	-3,77,844	-2,69,897	-3,36,637	-3,96,632
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)	30,53,316	29,95,290	29,52,896	28,30,635	26,91,947	25,07,038	-	-
Announcement Date	28/04/22	27/04/23	26/04/24	25/04/25	28/04/26	-	-	-

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.	18.48x	1.26x	9.73x	2.01%	4.22TCr
WEICHAI POWER CO., LTD.	15.91x	0.71x	5.21x	3.83%	3.4TCr
DENSO CORPORATION	11.99x	0.57x	4.99x	3.9%	3.14TCr
HYUNDAI MOBIS CO.,LTD	8.86x	0.53x	6.78x	1.69%	2.74TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.47x	2.64x	9.09x	4.19%	2.04TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.44x	1.2x	12.72x	0.6%	1.81TCr
MAGNA INTERNATIONAL INC.	10.47x	0.49x	4.8x	3.04%	1.75TCr
CONTINENTAL AG	13.48x	1.38x	7.11x	4.08%	1.64TCr
BOSCH LIMITED	47.76x	5.22x	36.5x	0.76%	1.49TCr
Average	19.09x	1.56x	10.77x	2.68%	2.47TCr
Weighted average by Cap.	17.56x	1.32x	9.41x	2.75%