Volver a la clasificación

DENSO Corporation (DNZOF)

Valor Justo
Consumer CyclicalAuto PartsJapan

Fundamental

69

Precio

$1829.50

Capitalización Bursátil

$4.81T

Parte 1 · Cuánto vale la empresa

Resumen

DENSO makes the components that go inside cars rather than complete vehicles: air-conditioning and thermal-management systems, engine and powertrain parts, electronics, electrification hardware like inverters and motors, and semiconductors. It is headquartered in Japan and supplies carmakers worldwide, with Toyota — also its largest shareholder — as its single biggest customer by a wide margin.

Cómo genera ingresos

DENSO sells parts as an original-equipment supplier under contracts tied to specific vehicle models, so revenue tracks how many cars carmakers actually build and how much content DENSO wins on each one. Prices are negotiated per component and typically decline over a model's life under automakers' cost-reduction pressure, so DENSO depends on new wins and efficiency gains to protect margins.

Qué impulsa la demanda

Cíclico

DENSO's revenue follows global vehicle production, which rises and falls with consumer confidence, credit conditions and automakers' own inventory cycles. Because contracts are tied to specific models, a model's production cut or delay shows up directly in DENSO's results with little lag.

Riesgos clave

  • Dependence on Toyota group sales — DENSO discloses that fluctuations in Toyota group sales could materially affect its performance, even though it states it negotiates terms with Toyota group companies on the same basis as with other customers.
  • Semiconductor and supply-chain fragility — Recent shortages of automotive semiconductors exposed how dependent DENSO's production is on a resilient global supply chain; a disruption at a chip or raw-material supplier can constrain output across several of its product lines at once.
  • Competition in electrification components — As electrification becomes central to vehicle powertrains, DENSO faces rivals such as LG Magna e-Powertrain and CATL in inverters and battery-related systems, an area where it does not hold the same long incumbency it has in traditional components.

Concentración de clientes

Los principales clientes representan el 48.6% de los ingresos

For the fiscal year ended March 2026, sales to the Toyota group accounted for 48.6% of DENSO's net sales, according to the company's own related-party disclosure. Toyota also holds roughly 22% of DENSO's voting rights.

Los argumentos a favor

Buyers argue that DENSO's decades-long relationships with Toyota and other carmakers give it a stable base of contracted volume, and that its shift toward electrification, safety and semiconductor content lets it grow revenue per vehicle even as overall car production stays flat.

Los argumentos en contra

Sellers fear that near-half dependence on a single customer group leaves DENSO exposed to Toyota's own production decisions, that new electrification rivals lack the cost-down pressure of legacy component businesses, and that a global auto downturn would hit DENSO with little room to diversify away from it.

Written by the editors, published on 18 de agosto de 2026

Direct competitors

Who this company fights with for the same customers

Generated on 18 de septiembre de 2026 with claude-haiku-4-5 — shared with all users

Robert Bosch GmbHNot tracked

Bosch is the world's largest auto-parts supplier and bids against DENSO for the same carmaker platforms in powertrain control, thermal systems, sensors and electrified drive units.

Aisin Corporation (アイシン株式会社)7259

Aisin is the other large Toyota-group supplier, competing with DENSO for the same Japanese carmakers' business and, through electrified drive units and e-Axles, for the same electrification content per vehicle.

Valeo SEFR

Valeo supplies the same product families as DENSO — thermal and HVAC systems, powertrain electrification, lighting and driver-assistance electronics — to European, Asian and North American automakers.

ZF Friedrichshafen AGNot tracked

ZF is a German full-line supplier that competes head-on with DENSO for electric drive units, chassis electronics and ADAS sensor contracts at the same global carmakers.

Hyundai Mobis Co., Ltd. (현대모비스)012330

Hyundai Mobis plays for Hyundai-Kia the role DENSO plays for Toyota, and increasingly bids outside its home group for the same electrification, braking and cockpit-electronics business.

Hanon Systems (한온시스템)018880

Hanon is the specialist rival in automotive thermal management, competing directly with DENSO's HVAC, heat-pump and battery-cooling systems on electric-vehicle platforms.

Balance y Liquidez

Ingresos

$7.79T

Últimos 12 meses hasta el último trimestre publicado — estimación a partir de métricas por acción

Beneficio Neto

$432.47B

Últimos 12 meses hasta el último trimestre publicado — estimación a partir de métricas por acción

Flujo de Caja Libre

$76.84B

Patrimonio Neto Total

$5.49T

Pasivo Total

$3.02T

Ratio de Liquidez

2.09

Cobertura de Intereses

17.41

Deuda/EBITDA

1.32

Beneficio Por Acción

Ingresos y Beneficio Neto

Flujo de Caja Libre

Desglose de Ingresos

Estado histórico

Márgenes en el tiempo

La deuda en el tiempo

Cuánto pesa la deuda

Cuadro de crecimiento

Crecimiento — Ingresos

Estimación de Valor Justo

CíclicaValoración Justa

Valor Justo

$1910.70

Precio Actual

$1829.50

Margen de Seguridad

+4.2%

Rango de Valor Justo

$1711.28 - $2110.11

Dispersión entre los métodos de valoración utilizados, no un intervalo de confianza calibrado estadísticamente.

Métodos de Estimación

Precio objetivo de los analistas:$2118.89
Flujo de caja descontado (DCF):No aplicable a este tipo de empresa
Múltiplo sobre beneficios (P/E):$1842.44
Fórmula de crecimiento de Graham:No aplicable a este tipo de empresa
Valor de la capacidad de generar beneficios (EPV):$1688.17
P/B justificado:No aplicable a este tipo de empresa
Descuento de dividendos (Gordon):No aplicable a este tipo de empresa
P/FFO, fondos de operaciones:No aplicable a este tipo de empresa
Beneficios de mitad de ciclo:Datos insuficientes para calcularlo
Múltiplo sobre ingresos:No aplicable a este tipo de empresa
Consenso de Analistas:Comprar (12B / 10H / 2S)
Última Sorpresa de Resultados:+10.07%

Métricas de Valoración

Ratio P/E

11.39

ROE

8.1%

Ratio P/B

0.90

P/FCF

67.23

Margen Bruto

15.2%

ROIC

6.5%

Radar de Rentabilidad

Creación de Valor (Ventaja Competitiva)

ROIC

6.5%

WACC

7.4%

ROIC − WACC

-0.9 pp

El ROIC está en línea con el coste del capital: la empresa apenas cubre su coste de capital.

Criterios de Análisis Fundamental

Superado (18)

  • EPS shows upward trend
  • EPS CAGR 16.15%
  • ROIC 6.5%
  • P/B Ratio 0.90
  • Debt/Equity ratio
  • Operating Margin 6.9%
  • Positive Free Cash Flow
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Price below Graham Number
  • ROE 8.3%
  • Revenue Growth 5Y 8.8%
  • Analyst Consensus 50% Buy
  • PEG Ratio 0.38
  • Earnings Quality (OCF/NI) 1.15
  • Net Margin Trend 5.9% vs 5.9%
  • Piotroski F-Score 6/9

Fallido (7)

  • Price CAGR 4.55%
  • Gross Margin 15.2%
  • P/FCF 67.23
  • CapEx intensity
  • DCF valuation (Fairly valued)
  • Earnings Surprise avg -12.0%
  • Share Dilution 36.9%

No disponible (3)

  • Dividend Payout NaN%
  • Return on Tangible Assets
  • Low reliance on intangibles

Piotroski F-Score

6/9

Señales mixtas: algunas áreas requieren atención

score
criteria

Calidad de los Beneficios

1.15

Alta calidad: beneficios respaldados por efectivo

Dilución de Acciones

36.9%

Emitiendo nuevas acciones, diluyendo la participación

Participaciones institucionales

No hay declaraciones institucionales para esta empresa.

Gobernanza

Equipo Directivo

NombreCargoEdad
Mr. Shinnosuke HayashiPresident, CEO & Director61
Mr. Yasushi MatsuiCRO, CCO, Chief Safety & Environment Officer & Representative Director61
Mr. Yasuhiko YamazakiEVP, Chief Strategy Officer, CHRO & Representative Director62
Mr. Seiji MaedaCFO & Head of Corporate Management Headquarters-
Tadashi AraiAccounting Manager-
Masanori SugiuraOperating Exec. Officer & Head of Corporate Legal, IP and Public Affairs Headquarters of Audit Dept.-
Yasuhisa SakuraiSenior Executive Officer, Head of Sales & Marketing Group of Corporate Strategy Headquarters-
Chitaka KambeSenior Executive Officers & Head of General Administration and Human Resources Headquarters-
Mr. Kenichiro ItoCEO of EU Area & Senior Executive Officer63
Mr. Jiro EbiharaSr Exec Off, Chief Monozukuri Officer & Head of Purchasing Group, Corp Strategy Headquarters61

Riesgo de Auditoría

1

Riesgo del Consejo

6

Riesgo de Compensación

1

Riesgo de Derechos del Accionista

5

Parte 2 · El precio y el momento de entrar

Esta parte no sirve para saber si la empresa vale: sirve para elegir cuándo comprarla, una vez que los fundamentales te han convencido. Dentro: análisis técnico, potencial, caídas históricas, exposición gamma.

Latest News

Recent headlines for DNZOF, sourced from Markets Gazette.

No recent news for DNZOF.