Valuation DENSO Corporation

Stocks

6902

JP3551500006

Auto, Truck & Motorcycle Parts

Market Closed - Japan Exchange 10:30:00 02/10/2026 +04			5-day change	1st Jan Change
1,808.00 ^JPY	-1.74%		-6.03%	-16.22%

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	4,612,949	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	-12.01%	-	-
Enterprise Value (EV) ¹	6,105,662	5,783,278	8,574,530	4,932,543	4,864,722	4,343,053	4,276,312	4,216,317
Change	-	-5.28%	48.26%	-42.47%	-1.37%	-10.72%	-1.54%	-1.4%
P/E	22.9x	17.9x	27.5x	12.7x	12x	11.8x	10.2x	9.01x
PBR	1.4x	1.27x	1.52x	1.04x	0.95x	0.86x	0.81x	0.77x
PEG	-	0.8x	29.56x	0.3x	1x	-3x	0.6x	0.7x
Capitalization / Revenue	1.09x	0.87x	1.19x	0.73x	0.7x	0.59x	0.57x	0.55x
EV / Revenue	1.11x	0.9x	1.2x	0.69x	0.65x	0.56x	0.53x	0.5x
EV / EBITDA	8.88x	7.31x	11.4x	5.51x	5.23x	4.88x	4.21x	4x
EV / EBIT	17.9x	13.6x	22.5x	9.5x	8.8x	8.26x	7.18x	6.56x
EV / FCF	64.9x	24.2x	18x	7.75x	9.84x	9.92x	9.24x	8.76x
FCF Yield	1.54%	4.13%	5.55%	12.9%	10.2%	10.1%	10.8%	11.4%
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%	3.99%	4.28%	4.63%
EPS ²	85.69	104	105	145	163	156.6	181.2	204.1
Distribution rate	48.1%	44.5%	52.4%	44.1%	41.1%	46.9%	43.5%	41.7%
Net sales ¹	5,515,512	6,401,320	7,144,733	7,161,777	7,539,975	7,793,549	8,091,790	8,378,979
EBITDA ¹	687,705	790,734	754,868	895,546	930,612	889,195	1,016,381	1,054,662
EBIT ¹	341,179	426,099	380,599	518,953	552,538	525,951	595,938	643,030
Net income ¹	263,901	314,633	312,791	419,081	443,755	402,897	452,682	491,145
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	1,840.00	1,840.00	1,840.00
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	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.($)
DENSO CORPORATION	11.75x	0.56x	4.88x	3.99%	29.29B
CUMMINS INC.	18.08x	1.98x	10.87x	1.62%	71.17B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	20.49x	1.4x	10.78x	1.81%	46.93B
WEICHAI POWER CO., LTD.	14.44x	0.65x	4.7x	4%	32.15B
HYUNDAI MOBIS CO.,LTD	8.23x	0.49x	6.24x	1.83%	24.79B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.38x	2.6x	8.96x	4.24%	20.21B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	29.23x	1.16x	12.24x	0.63%	17.23B
GENUINE PARTS COMPANY	19.53x	0.86x	10.34x	3.39%	17.25B
MAGNA INTERNATIONAL INC.	10.33x	0.49x	4.75x	3.08%	17.08B
CONTINENTAL AG	12.78x	1.33x	6.86x	4.3%	15.18B
Average	15.92x	1.15x	8.06x	2.89%	29.13B
Weighted average by Cap.	16.35x	1.28x	8.53x	2.62%