Switch theme
Sign up to access all valuation multiples
Denso manufactures and sells mainly automotive components and systems. The company was founded in 1949 as a result of becoming independent from Toyota Motor, which is currently the largest shareholder. Its main businesses are powertrain control systems, thermal systems, electrification systems, mobility electronics, and sensors/semiconductor systems. The company operates globally and is headquartered in Kariya, Japan.
1949
206.5K+
LTM Revenue $47.4B
LTM EBITDA $6.3B
$28.3B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Denso has a last 12-month revenue of $47.4B and a last 12-month EBITDA of $6.3B.
In the most recent fiscal year, Denso achieved revenue of $47.5B and an EBITDA of $5.5B.
Denso expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Denso valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $42.5B | $47.5B | XXX | XXX | XXX |
| Gross Profit | $5.3B | $6.1B | XXX | XXX | XXX |
| Gross Margin | 13% | 13% | XXX | XXX | XXX |
| EBITDA | $5.6B | $5.5B | XXX | XXX | XXX |
| EBITDA Margin | 13% | 12% | XXX | XXX | XXX |
| Net Profit | $1.8B | $2.1B | XXX | XXX | XXX |
| Net Margin | 4% | 4% | XXX | XXX | XXX |
| Net Debt | $822M | $1.0B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Denso's stock price is JPY 1667 (or $11).
Denso has current market cap of JPY 4.70T (or $31.2B), and EV of JPY 4.26T (or $28.3B).
See Denso trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $28.3B | $31.2B | XXX | XXX | XXX | XXX | $1.04 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Denso has market cap of $31.2B and EV of $28.3B.
Denso's trades at 0.6x LTM EV/Revenue multiple, and 4.5x LTM EBITDA.
Analysts estimate Denso's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Denso and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $28.3B | XXX | XXX | XXX |
| EV/Revenue | 0.6x | XXX | XXX | XXX |
| EV/EBITDA | 4.7x | XXX | XXX | XXX |
| P/E | 11.3x | XXX | XXX | XXX |
| P/E/Growth | 0.7x | XXX | XXX | XXX |
| EV/FCF | 7.1x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpDenso's NTM/LTM revenue growth is 4%
Denso's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $23K for the same period.
Over next 12 months, Denso's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Denso's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Denso and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 12% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 13% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 0% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 17% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $23K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 10% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 10% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| Kendrion | XXX | XXX | XXX | XXX | XXX | XXX |
| HGears | XXX | XXX | XXX | XXX | XXX | XXX |
| Thai Auto Tools and Die | XXX | XXX | XXX | XXX | XXX | XXX |
| Bosh India | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Denso acquired XXX companies to date.
Last acquisition by Denso was XXXXXXXX, XXXXX XXXXX XXXXXX . Denso acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Denso founded? | Denso was founded in 1949. |
| Where is Denso headquartered? | Denso is headquartered in Japan. |
| How many employees does Denso have? | As of today, Denso has 206.5K+ employees. |
| Who is the CEO of Denso? | Denso's CEO is Mr. Shinnosuke Hayashi. |
| Is Denso publicy listed? | Yes, Denso is a public company listed on TKS. |
| What is the stock symbol of Denso? | Denso trades under 6902 ticker. |
| When did Denso go public? | Denso went public in 1953. |
| Who are competitors of Denso? | Similar companies to Denso include e.g. , Kendrion, HGears, Thai Auto Tools and Die. |
| What is the current market cap of Denso? | Denso's current market cap is $31.2B |
| What is the current revenue of Denso? | Denso's last 12-month revenue is $47.4B. |
| What is the current EBITDA of Denso? | Denso's last 12-month EBITDA is $6.3B. |
| What is the current EV/Revenue multiple of Denso? | Current revenue multiple of Denso is 0.6x. |
| What is the current EV/EBITDA multiple of Denso? | Current EBITDA multiple of Denso is 4.5x. |
| What is the current revenue growth of Denso? | Denso revenue growth between 2023 and 2024 was 12%. |
| Is Denso profitable? | Yes, Denso is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
