Valuation Renesas Electronics Corporation

Stocks

Market Closed - Japan Exchange 01:30:00 2026-11-13 am EST			5-day change	1st Jan Change
2,847.50 ^JPY	+0.26%		+14.93%	+33.06%

Nov. 12	Navitas Semiconductor Sues Renesas for More Alleged Patent Infringement	DJ
Nov. 10	Renesas Electronics Corporation Announces Xplore Developer Hub Integrated with Renesas 365 Unified Development Platform	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	5,211,506	-	-
Change	-	-23.34%	112.88%	-18.7%	5.75%	34.38%	-	-
Enterprise Value (EV) ¹	3,356,176	2,538,595	4,726,976	4,852,369	4,750,299	5,717,850	5,353,202	4,902,859
Change	-	-24.36%	86.2%	2.65%	-2.1%	20.37%	-6.38%	-8.41%
P/E	20.6x	8.6x	13.4x	16.9x	-74.7x	12.8x	13x	12.4x
PBR	2.39x	1.39x	2.31x	1.45x	1.59x	1.73x	1.56x	1.38x
PEG	-	0.1x	0.4x	-0.5x	1x	-0x	-8.82x	2.42x
Capitalization / Revenue	2.78x	1.41x	3.07x	2.72x	2.94x	3.12x	2.82x	2.56x
EV / Revenue	3.38x	1.69x	3.22x	3.6x	3.6x	3.42x	2.89x	2.4x
EV / EBITDA	10.5x	3.97x	8.12x	9.98x	10.2x	8.96x	7.19x	5.82x
EV / EBIT	18.3x	4.54x	9.42x	12.2x	12.3x	10.3x	8.25x	6.59x
EV / FCF	-9.43x	6.65x	20.6x	23x	14.5x	16.3x	12.4x	9.89x
FCF Yield	-10.6%	15%	4.85%	4.34%	6.91%	6.14%	8.07%	10.1%
Dividend per Share ²	-	-	-	28	28	29.27	33.21	37.33
Rate of return	-	-	-	1.37%	1.31%	1.03%	1.17%	1.31%
EPS ²	68.96	137.7	189.8	120.8	-28.65	222.6	219.3	230.5
Distribution rate	-	-	-	23.2%	-97.7%	13.1%	15.1%	16.2%
Net sales ¹	994,418	1,500,900	1,469,415	1,348,479	1,321,200	1,670,411	1,850,835	2,039,697
EBITDA ¹	320,097	639,200	581,900	486,200	464,100	638,509	744,431	842,705
EBIT ¹	183,601	559,400	501,600	397,900	386,900	556,552	648,565	743,628
Net income ¹	127,261	256,632	337,086	219,084	-51,800	386,922	378,948	437,062
Net Debt ¹	592,164	419,675	216,267	1,185,125	872,069	506,344	141,696	-308,647
Reference price ²	1,423.00	1,183.50	2,549.00	2,046.50	2,140.00	2,847.50	2,847.50	2,847.50
Nbr of stocks (in thousands)	1,942,383	1,790,384	1,769,599	1,791,959	1,812,257	1,830,204	-	-
Announcement Date	2/9/22	2/9/23	2/8/24	2/6/25	2/5/26	-	-	-

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.($)
RENESAS ELECTRONICS CORPORATION	12.79x	3.42x	8.96x	1.03%	32.6B
NVIDIA CORPORATION	16.29x	9.2x	13.88x	0.47%	3,932B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.27x	10.42x	14.07x	1.15%	1,852B
BROADCOM INC.	37.47x	15.86x	23.31x	0.75%	1,656B
AMD (ADVANCED MICRO DEVICES)	86.73x	16.59x	60.77x	-.--%	876B
MICRON TECHNOLOGY, INC.	4.48x	2.69x	3x	0.08%	881B
SK HYNIX INC.	3.32x	2.05x	2.47x	2.42%	663B
INTEL CORPORATION	-28.99x	5.58x	15.73x	-.--%	317B
TEXAS INSTRUMENTS INCORPORATED	33.53x	12.58x	22.9x	1.9%	277B
Average	20.77x	8.71x	18.34x	0.87%	1,165B
Weighted average by Cap.	23.66x	10.05x	17.97x	0.71%