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 6,244,802 - -
Change - -23.34% 112.88% -18.7% 5.75% 61.02% - -
Enterprise Value (EV) 1 3,356,176 2,538,595 4,726,976 4,852,369 4,750,299 6,873,061 6,493,590 6,035,327
Change - -24.36% 86.2% 2.65% -2.1% 44.69% -5.52% -7.06%
P/E 20.6x 8.6x 13.4x 16.9x -74.7x 26.8x 19.1x 16.5x
PBR 2.39x 1.39x 2.31x 1.45x 1.59x 2.3x 2x 1.81x
PEG - 0.1x 0.4x -0.5x 1x -0x 0.5x 1x
Capitalization / Revenue 2.78x 1.41x 3.07x 2.72x 2.94x 3.96x 3.59x 3.25x
EV / Revenue 3.38x 1.69x 3.22x 3.6x 3.6x 4.36x 3.73x 3.14x
EV / EBITDA 10.5x 3.97x 8.12x 9.98x 10.2x 12.3x 9.53x 7.51x
EV / EBIT 18.3x 4.54x 9.42x 12.2x 12.3x 12.6x 10.7x 8.79x
EV / FCF -9.43x 6.65x 20.6x 23x 14.5x 17.2x 16.4x 13.3x
FCF Yield -10.6% 15% 4.85% 4.34% 6.91% 5.81% 6.09% 7.54%
Dividend per Share 2 - - - 28 28 38.4 32.68 36.23
Rate of return - - - 1.37% 1.31% 1.12% 0.95% 1.05%
EPS 2 68.96 137.7 189.8 120.8 -28.65 128.4 179.8 208.9
Distribution rate - - - 23.2% -97.7% 29.9% 18.2% 17.3%
Net sales 1 994,418 1,500,900 1,469,415 1,348,479 1,321,200 1,577,326 1,740,786 1,920,387
EBITDA 1 320,097 639,200 581,900 486,200 464,100 557,000 681,109 803,738
EBIT 1 183,601 559,400 501,600 397,900 386,900 546,050 607,150 686,358
Net income 1 127,261 256,632 337,086 219,084 -51,800 231,600 335,108 391,588
Net Debt 1 592,164 419,675 216,267 1,185,125 872,069 628,258 248,787 -209,475
Reference price 2 1,423.00 1,183.50 2,549.00 2,046.50 2,140.00 3,442.00 3,442.00 3,442.00
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.($)
20.63x11.6x17.2x0.39% 4,862B
20.64x10.07x13.67x1.22% 1,947B
12.03x7.28x8.8x0.06% 930B
90.42x15.65x57.79x-.--% 776B
3.85x2.19x2.68x0.3% 871B
-39.48x7.64x21.32x-.--% 455B
186.56x41.92x84.86x-.--% 256B
32.8x11.89x22.05x2.06% 252B
38.63x12.34x21.58x1.17% 179B
Average 40.67x 13.40x 27.77x 0.58% 1,170B
Weighted average by Cap. 25.66x 11.04x 19.61x 0.51%

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

  1. Stock Market
  2. Stocks
  3. 6723 Stock
  4. NEN Stock
  5. Valuation Renesas Electronics Corporation