|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,462.00 JPY | -10.45% |
|
-14.20% | +61.78% |
| 22/07 | Asian Equities Rise as Strong Rebound in Chip Stocks Spurs Risk Appetite | DJ |
| 17/07 | South Korea Raids Montage, Renesas, Rambus in Price-Fixing Probe | MT |
Company Valuation: Renesas Electronics Corporation
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 | 7,014,063 | - | - |
| Change | - | -23.34% | 112.88% | -18.7% | 5.75% | 80.86% | - | - |
| Enterprise Value (EV) 1 | 3,356,176 | 2,538,595 | 4,726,976 | 4,852,369 | 4,750,299 | 7,637,385 | 7,292,987 | 6,839,225 |
| Change | - | -24.36% | 86.2% | 2.65% | -2.1% | 60.78% | -4.51% | -6.22% |
| P/E | 20.6x | 8.6x | 13.4x | 16.9x | -74.7x | 27x | 21.5x | 18.5x |
| PBR | 2.39x | 1.39x | 2.31x | 1.45x | 1.59x | 2.47x | 2.25x | 2.03x |
| PEG | - | 0.1x | 0.4x | -0.5x | 1x | -0x | 0.8x | 1.1x |
| Capitalization / Revenue | 2.78x | 1.41x | 3.07x | 2.72x | 2.94x | 4.46x | 4.04x | 3.66x |
| EV / Revenue | 3.38x | 1.69x | 3.22x | 3.6x | 3.6x | 4.85x | 4.2x | 3.57x |
| EV / EBITDA | 10.5x | 3.97x | 8.12x | 9.98x | 10.2x | 12.6x | 10.7x | 8.54x |
| EV / EBIT | 18.3x | 4.54x | 9.42x | 12.2x | 12.3x | 14.7x | 12x | 10x |
| EV / FCF | -9.43x | 6.65x | 20.6x | 23x | 14.5x | 19.1x | 18.4x | 15x |
| FCF Yield | -10.6% | 15% | 4.85% | 4.34% | 6.91% | 5.22% | 5.42% | 6.65% |
| Dividend per Share 2 | - | - | - | 28 | 28 | 32.11 | 32.68 | 36.23 |
| Rate of return | - | - | - | 1.37% | 1.31% | 0.83% | 0.85% | 0.94% |
| EPS 2 | 68.96 | 137.7 | 189.8 | 120.8 | -28.65 | 143 | 179.8 | 208.9 |
| Distribution rate | - | - | - | 23.2% | -97.7% | 22.5% | 18.2% | 17.3% |
| Net sales 1 | 994,418 | 1,500,900 | 1,469,415 | 1,348,479 | 1,321,200 | 1,573,447 | 1,736,358 | 1,914,137 |
| EBITDA 1 | 320,097 | 639,200 | 581,900 | 486,200 | 464,100 | 608,079 | 679,567 | 800,597 |
| EBIT 1 | 183,601 | 559,400 | 501,600 | 397,900 | 386,900 | 520,728 | 605,916 | 684,003 |
| Net income 1 | 127,261 | 256,632 | 337,086 | 219,084 | -51,800 | 272,032 | 335,108 | 391,588 |
| Net Debt 1 | 592,164 | 419,675 | 216,267 | 1,185,125 | 872,069 | 623,322 | 278,923 | -174,838 |
| Reference price 2 | 1,423.00 | 1,183.50 | 2,549.00 | 2,046.50 | 2,140.00 | 3,866.00 | 3,866.00 | 3,866.00 |
| Nbr of stocks (in thousands) | 1,942,383 | 1,790,384 | 1,769,599 | 1,791,959 | 1,812,257 | 1,814,295 | - | - |
| Announcement Date | 9/2/22 | 9/2/23 | 8/2/24 | 6/2/25 | 5/2/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.04x | 4.85x | 12.56x | 0.83% | 42.86B | |
| 20.78x | 11.69x | 17.34x | 0.39% | 4,760B | |
| 22.05x | 10.77x | 14.61x | 1.15% | 1,885B | |
| 42.54x | 17.43x | 25.65x | 0.68% | 1,823B | |
| 12.38x | 7.5x | 9.07x | 0.06% | 1,017B | |
| 5.61x | 3.23x | 3.88x | 0.31% | 901B | |
| 92.07x | 15.96x | 58.95x | -.--% | 807B | |
| -39.63x | 7.69x | 21.44x | -.--% | 462B | |
| 220.5x | 46.9x | 99.51x | -.--% | 284B | |
| 32.87x | 11.92x | 22.11x | 2.06% | 255B | |
| Average | 43.62x | 13.79x | 28.51x | 0.55% | 1,224B | |
| Weighted average by Cap. | 29.74x | 12.36x | 21.37x | 0.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 6723 Stock
- Valuation Renesas Electronics Corporation
Select your edition
All financial news and data tailored to specific country editions
