Valuation DENSO Corporation

Stocks

6902

JP3551500006

Auto, Truck & Motorcycle Parts

Market Closed - Japan Exchange 10:30:00 14/08/2026 +04			5-day change	1st Jan Change
1,955.00 ^JPY	+2.81%		+1.32%	-9.41%

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	4,901,259	-	-
Change	-	-7.1%	52.74%	-38.69%	0.44%	-6.51%	-	-
Enterprise Value (EV) ¹	6,105,662	5,783,278	8,574,530	4,932,543	4,864,722	4,594,139	4,593,732	4,537,975
Change	-	-5.28%	48.26%	-42.47%	-1.37%	-5.56%	-0.01%	-1.21%
P/E	22.9x	17.9x	27.5x	12.7x	12x	12.6x	10.7x	9.5x
PBR	1.4x	1.27x	1.52x	1.04x	0.95x	0.91x	0.86x	0.81x
PEG	-	0.8x	29.56x	0.3x	1x	-2.5x	0.6x	0.7x
Capitalization / Revenue	1.09x	0.87x	1.19x	0.73x	0.7x	0.63x	0.61x	0.59x
EV / Revenue	1.11x	0.9x	1.2x	0.69x	0.65x	0.59x	0.57x	0.54x
EV / EBITDA	8.88x	7.31x	11.4x	5.51x	5.23x	5.13x	4.55x	4.33x
EV / EBIT	17.9x	13.6x	22.5x	9.5x	8.8x	8.69x	7.68x	7.01x
EV / FCF	64.9x	24.2x	18x	7.75x	9.84x	10.4x	9.95x	9.43x
FCF Yield	1.54%	4.13%	5.55%	12.9%	10.2%	9.62%	10.1%	10.6%
Dividend per Share ²	41.25	46.25	55	64	67	73.44	78.81	84.97
Rate of return	2.1%	2.49%	1.91%	3.47%	3.44%	3.76%	4.03%	4.35%
EPS ²	85.69	104	105	145	163	154.8	182.1	205.8
Distribution rate	48.1%	44.5%	52.4%	44.1%	41.1%	47.5%	43.3%	41.3%
Net sales ¹	5,515,512	6,401,320	7,144,733	7,161,777	7,539,975	7,778,733	8,065,577	8,333,545
EBITDA ¹	687,705	790,734	754,868	895,546	930,612	895,299	1,010,638	1,048,205
EBIT ¹	341,179	426,099	380,599	518,953	552,538	528,685	598,208	647,024
Net income ¹	263,901	314,633	312,791	419,081	443,755	404,926	454,111	493,868
Net Debt ¹	105,897	209,791	61,331	-287,147	-377,844	-307,120	-307,527	-363,283
Reference price ²	1,965.00	1,860.75	2,883.00	1,844.00	1,947.50	1,955.00	1,955.00	1,955.00
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

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DENSO CORPORATION	12.63x	0.59x	5.13x	3.76%	30.8B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	21.09x	1.42x	10.95x	1.74%	46.78B
WEICHAI POWER CO., LTD.	18.04x	0.79x	5.84x	3.22%	38.11B
HYUNDAI MOBIS CO.,LTD	11.62x	0.72x	9.15x	1.28%	34.51B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.51x	2.62x	9.15x	4.12%	21.07B
MAGNA INTERNATIONAL INC.	11.01x	0.52x	5.13x	2.81%	18.66B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	31.23x	1.23x	13.03x	0.59%	18.54B
CONTINENTAL AG	13.25x	1.35x	6.84x	4.18%	16.07B
BOSCH LIMITED	47.48x	5.09x	35.95x	0.78%	14.52B
BORGWARNER INC.	14.76x	1.07x	7.12x	0.96%	13.98B
Average	19.56x	1.54x	10.83x	2.34%	25.3B
Weighted average by Cap.	18.43x	1.34x	9.76x	2.4%