Denso Corp
TSE:6902

Watchlist Manager
Denso Corp Logo
Denso Corp
TSE:6902
Watchlist
Price: 2 238 JPY -1.26% Market Closed
Market Cap: 6.5T JPY
Have any thoughts about
Denso Corp?
Write Note

Intrinsic Value

The intrinsic value of one Denso Corp stock under the Base Case scenario is 3 072.5 JPY. Compared to the current market price of 2 238 JPY, Denso Corp is Undervalued by 27%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
3 072.5 JPY
Undervaluation 27%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Denso Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Denso Corp cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Denso Corp?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Denso Corp

Provide an overview of the primary business activities
of Denso Corp.

What unique competitive advantages
does Denso Corp hold over its rivals?

What risks and challenges
does Denso Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Denso Corp.

Provide P/S
for Denso Corp.

Provide P/E
for Denso Corp.

Provide P/OCF
for Denso Corp.

Provide P/FCFE
for Denso Corp.

Provide P/B
for Denso Corp.

Provide EV/S
for Denso Corp.

Provide EV/GP
for Denso Corp.

Provide EV/EBITDA
for Denso Corp.

Provide EV/EBIT
for Denso Corp.

Provide EV/OCF
for Denso Corp.

Provide EV/FCFF
for Denso Corp.

Provide EV/IC
for Denso Corp.

Show me price targets
for Denso Corp made by professional analysts.

What are the Revenue projections
for Denso Corp?

How accurate were the past Revenue estimates
for Denso Corp?

What are the Net Income projections
for Denso Corp?

How accurate were the past Net Income estimates
for Denso Corp?

What are the EPS projections
for Denso Corp?

How accurate were the past EPS estimates
for Denso Corp?

What are the EBIT projections
for Denso Corp?

How accurate were the past EBIT estimates
for Denso Corp?

Compare the revenue forecasts
for Denso Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Denso Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Denso Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Denso Corp compared to its peers.

Compare the P/E ratios
of Denso Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Denso Corp with its peers.

Analyze the financial leverage
of Denso Corp compared to its main competitors.

Show all profitability ratios
for Denso Corp.

Provide ROE
for Denso Corp.

Provide ROA
for Denso Corp.

Provide ROIC
for Denso Corp.

Provide ROCE
for Denso Corp.

Provide Gross Margin
for Denso Corp.

Provide Operating Margin
for Denso Corp.

Provide Net Margin
for Denso Corp.

Provide FCF Margin
for Denso Corp.

Show all solvency ratios
for Denso Corp.

Provide D/E Ratio
for Denso Corp.

Provide D/A Ratio
for Denso Corp.

Provide Interest Coverage Ratio
for Denso Corp.

Provide Altman Z-Score Ratio
for Denso Corp.

Provide Quick Ratio
for Denso Corp.

Provide Current Ratio
for Denso Corp.

Provide Cash Ratio
for Denso Corp.

What is the historical Revenue growth
over the last 5 years for Denso Corp?

What is the historical Net Income growth
over the last 5 years for Denso Corp?

What is the current Free Cash Flow
of Denso Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Denso Corp.

Business Breakdown

Denso Corporation, a key player in the global automotive supply chain, stands as one of the world's largest manufacturers of advanced automotive technology, systems, and components. Founded in 1949 and headquartered in Kariya, Japan, Denso began as a small division of Toyota but has since evolved into a powerhouse in the industry. With a steadfast commitment to innovation, the company focuses on developing cutting-edge products that enhance vehicle performance, safety, and environmental sustainability. Denso's diverse portfolio includes everything from air conditioning systems and powertrains to advanced driver assistance systems, all essential elements as the automotive sector shifts toward...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Denso Corp

Current Assets 3.9T
Cash & Short-Term Investments 1.1T
Receivables 1.1T
Other Current Assets 1.6T
Non-Current Assets 4.3T
Long-Term Investments 1.8T
PP&E 2.1T
Intangibles 214.4B
Other Non-Current Assets 190B
Current Liabilities 2T
Accounts Payable 1.2T
Other Current Liabilities 750.2B
Non-Current Liabilities 1.1T
Long-Term Debt 529.2B
Other Non-Current Liabilities 620.7B
Efficiency

Earnings Waterfall
Denso Corp

Revenue
7.1T JPY
Cost of Revenue
-6T JPY
Gross Profit
1.1T JPY
Operating Expenses
-685.1B JPY
Operating Income
402.4B JPY
Other Expenses
-67.7B JPY
Net Income
334.7B JPY

Free Cash Flow Analysis
Denso Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Denso Corp's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Positive 3-Years Revenue Growth
Positive Free Cash Flow
Positive Gross Profit
Positive Revenue Growth Forecast
48/100
Profitability
Score

Denso Corp's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Denso Corp's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Negative Net Debt
79/100
Solvency
Score

Denso Corp's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Denso Corp

Wall Street analysts forecast Denso Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Denso Corp is 2 884.33 JPY with a low forecast of 2 323 JPY and a high forecast of 3 570 JPY.

Lowest
Price Target
2 323 JPY
4% Upside
Average
Price Target
2 884.33 JPY
29% Upside
Highest
Price Target
3 570 JPY
60% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Denso Corp?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Denso Corp is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Denso Corp Logo
Denso Corp

Country

Japan

Industry

Auto Components

Market Cap

6.5T JPY

Dividend Yield

2.77%

Description

DENSO Corp. engages in the manufacture and sale of automotive component and systems, industrial products, and home appliances. The company is headquartered in Kariya-Shi, Aichi-Ken and currently employs 168,391 full-time employees. The powertrain system business manufactures and sells exhaust sensor, ignition coils and others. The electrification system business manufactures and sells starters, alternators, lithium-ion battery packs, electromechanical integrated two-system drive electric power steering and others. The electronic system business manufactures and sells engine control computers, body control computers, transmission control computers and others. The thermal system business manufactures and sells car air conditioner systems, seat air conditioners, engine cooling modules and others. The mobility system business manufactures and sells cockpit information systems, combination meters, head-up displays and others. The industrial equipment business manufactures and sells various robots, programmable controllers and others. The life-related equipment business manufactures and sells water heaters, residential air conditioners and others.

Contact

AICHI-KEN
Kariya-shi
1-1, Showa-cho
+81566255511.0
www.denso.com

IPO

1951-12-10

Employees

168 391

Officers

President, CEO & Director
Mr. Shinnosuke Hayashi
Senior Executive Officer & CTO
Mr. Yoshifumi Kato
EVP, Director, Chief Innovation Officer, CQO, CHRO and Head of Gen Ad & Human Resources
Mr. Yasuhiko Yamazaki
Senior Executive Officer & CEO of India Area
Dr. Yasuhiro Iida
CEO of EU Area & Senior Executive Officer
Mr. Kenichiro Ito
Senior Executive Officer, CMzO & Head of Production Innovation Center
Mr. Jiro Ebihara
Show More
Executive VP & Director
Mr. Yasushi Matsui
Sr. Ex. Off., CDO, Head of IT Digital Cntr & Rsrch & Dev Cntr, Social Innvtn Business Dev.
Mr. Hirotsugu Takeuchi
Head of Powertrain Systems Business & Injection Components Business Unit
Mr. Hisashi Iida
Senior Executive Officer and Head of Legal, External Affairs & Communications Center
Mr. Hidehiro Yokoo
Show Less

See Also

Discover More
What is the Intrinsic Value of one Denso Corp stock?

The intrinsic value of one Denso Corp stock under the Base Case scenario is 3 072.5 JPY.

Is Denso Corp stock undervalued or overvalued?

Compared to the current market price of 2 238 JPY, Denso Corp is Undervalued by 27%.

Back to Top