Valuation Renesas Electronics Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 18:56:35 17/09/2026 +04			5-day change	1st Jan Change
17.91 ^EUR	+0.84%		-4.48%	+52.40%

09-10	Renesas Electronics Corporation Launches 64-Bit RZ/G3L And RZ/G3SE MPUs For Advanced HMI And IoT Edge Systems	CI
09-01	Autoware Foundation and Renesas Electronics Corporation Partner to Accelerate Production-Ready End-To-End AI for ADAS and Autonomous Driving	CI

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	5,789,486	-	-
Change	-	-23.34%	112.88%	-18.7%	5.75%	49.28%	-	-
Enterprise Value (EV) ¹	3,356,176	2,538,595	4,726,976	4,852,369	4,750,299	6,364,005	6,000,911	5,516,410
Change	-	-24.36%	86.2%	2.65%	-2.1%	33.97%	-5.71%	-8.07%
P/E	20.6x	8.6x	13.4x	16.9x	-74.7x	19.7x	16.9x	15x
PBR	2.39x	1.39x	2.31x	1.45x	1.59x	1.99x	1.8x	1.6x
PEG	-	0.1x	0.4x	-0.5x	1x	-0x	1x	1.1x
Capitalization / Revenue	2.78x	1.41x	3.07x	2.72x	2.94x	3.49x	3.23x	2.93x
EV / Revenue	3.38x	1.69x	3.22x	3.6x	3.6x	3.84x	3.35x	2.79x
EV / EBITDA	10.5x	3.97x	8.12x	9.98x	10.2x	10.3x	8.51x	6.75x
EV / EBIT	18.3x	4.54x	9.42x	12.2x	12.3x	11.5x	9.58x	7.73x
EV / FCF	-9.43x	6.65x	20.6x	23x	14.5x	18.2x	14.6x	12.1x
FCF Yield	-10.6%	15%	4.85%	4.34%	6.91%	5.49%	6.85%	8.24%
Dividend per Share ²	-	-	-	28	28	32.11	32.68	36.23
Rate of return	-	-	-	1.37%	1.31%	1.01%	1.03%	1.14%
EPS ²	68.96	137.7	189.8	120.8	-28.65	160.8	187	211.6
Distribution rate	-	-	-	23.2%	-97.7%	20%	17.5%	17.1%
Net sales ¹	994,418	1,500,900	1,469,415	1,348,479	1,321,200	1,657,432	1,792,816	1,974,205
EBITDA ¹	320,097	639,200	581,900	486,200	464,100	615,036	704,849	816,829
EBIT ¹	183,601	559,400	501,600	397,900	386,900	552,553	626,367	713,832
Net income ¹	127,261	256,632	337,086	219,084	-51,800	291,185	344,543	397,705
Net Debt ¹	592,164	419,675	216,267	1,185,125	872,069	574,519	211,425	-273,076
Reference price ²	1,423.00	1,183.50	2,549.00	2,046.50	2,140.00	3,168.00	3,168.00	3,168.00
Nbr of stocks (in thousands)	1,942,383	1,790,384	1,769,599	1,791,959	1,812,257	1,827,489	-	-
Announcement Date	09/02/22	09/02/23	08/02/24	06/02/25	05/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NVIDIA CORPORATION	21.52x	12.17x	18.44x	0.35%	5,165B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.13x	10.85x	14.71x	1.13%	1,943B
BROADCOM INC.	36.83x	15.53x	22.81x	0.77%	1,621B
MICRON TECHNOLOGY, INC.	12.75x	7.73x	9.34x	0.06%	1,046B
SK HYNIX INC.	5.02x	3.2x	3.87x	0.21%	937B
AMD (ADVANCED MICRO DEVICES)	89.66x	16.2x	61.56x	-.--%	837B
INTEL CORPORATION	-43.78x	8.78x	24.43x	-.--%	531B
ARM HOLDINGS PLC	193.52x	42.36x	86.29x	-.--%	261B
Average	42.20x	14.60x	30.18x	0.31%	1,543B
Weighted average by Cap.	27.07x	12.11x	21.16x	0.45%