Loading…
Employees: 1,362
Size Denyo (6517.T) is a Japan Industrials company (Industrial Machinery) with a market value of $433M, the 1147th largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥3,435 on 6 Nov 2026.
Performance Over six months the shares fell 4.6%, against -27.2% for the median peer and +1.8% for the Japan market (cap-weighted) — 2nd highest of 19 in its peer set.
Growth Revenue grew 10.0% over the last twelve months (peer median +2.2%); the operating margin is 11.1% (peer median 6.0%).
Valuation It trades at 10.6× forward earnings against a peer median of 22.3× (3rd cheapest of 8).
Price implies For today's price to make sense, revenue must grow about -5% a year for seven years (Req g). Recent delivered growth is +6%, so the hurdle is -11 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 0.6 points above its cost of capital (7.6% WACC).
Next results Next results expected around 12 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥74.9B | ¥72.2B | ¥70.8B | ¥73.1B | ¥64.3B |
| Revenue growth | — | +2% | -3% | +14% | — |
| Gross profit | ¥18.6B | ¥17.3B | ¥17.3B | ¥15.9B | ¥13.3B |
| EBITDA | ¥10.2B | ¥9.67B | ¥8.79B | ¥8.32B | ¥6.14B |
| Net income | ¥6.83B | ¥5.64B | ¥5.65B | ¥5.10B | ¥3.63B |
| Free cash flow | n/a | ¥3.52B | ¥1.53B | ¥2.52B | -¥2.03B |
| Capital expenditure | n/a | ¥2.40B | ¥6.05B | ¥1.82B | ¥4.16B |
| Total debt | ¥3.10B | ¥3.20B | ¥4.49B | ¥4.14B | ¥3.67B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 6517.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -13.8% | -13.2% | 10th lowest of 20 |
| 6-month return | -4.6% | -27.2% | 2nd highest of 19 |
| Distance from 52-week high | -27.4% | -50.5% | 2nd highest of 20 |
| Revenue growth (TTM) | +10.0% | +2.2% | 9th highest of 21 |
| Operating margin | 11.1% | 6.0% | 8th highest of 21 |
| Forward P/E | 10.6× | 22.3× | 3rd cheapest of 8 |
| Growth the price implies (Req g, 7 yrs) | -5.4% | 26.5% | 2nd least demanding of 11 |
| Growth delivered (Del g) | +5.6% | +3.3% | 4th highest of 11 |
| Hurdle (Req g minus delivered) | -11.0 pp | +24.8 pp | 3rd least demanding of 11 |
| ROIC minus cost of capital | +0.6 pp | -4.4 pp | 8th highest of 21 |
| EV / EBITDA | 5.0× | 15.2× | cheapest of 7 |
| Net debt / EBITDA | -2.0× | -0.7× | 2nd least indebted of 7 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Denyo 6517.T | Japan | $433M | -5% | +10% | 11% | 10.6× | -5.4% | +5.6% |
| Yantai Ishikawa Sealing Technology 301020.SZ | China | $433M | -15% | +11% | 17% | n/a | 11.2% | +3.0% |
| Jiangxi Huawu Brake 300095.SZ | China | $433M | -21% | -9% | -18% | 22.3× | 27.6% | -0.4% |
| AMSKY Technology 300521.SZ | China | $434M | -33% | +7% | -14% | n/a | n/a | n/a |
| Yorhe Fluid Intelligent Control 002795.SZ | China | $434M | -29% | -19% | -12% | n/a | n/a | n/a |
| DEE Development Engineers DEEDEV.NS | India | $432M | +19% | +40% | 12% | 24.4× | n/a | n/a |
| SUNIC SYSTEM 171090.KS | South Korea | $436M | -39% | +34% | 19% | 8.2× | -6.7% | +51.0% |
| Guang Zhou Huayan Precision Machinery 301138.SZ | China | $436M | -27% | -2% | 16% | n/a | 15.3% | +5.3% |
| Zhejiang Risun Intelligent Technology 688215.SS | China | $436M | -38% | +39% | 8% | n/a | n/a | n/a |
| Shenzhen Etmade Automatic Equipment 300812.SZ | China | $437M | -41% | +41% | -2% | n/a | 54.7% | +8.0% |
| SFC Environmental Technologies SFCTECH.NS | India | $428M | n/a | +15% | 27% | n/a | n/a | n/a |
| United Faith Auto-Engineering 301112.SZ | China | $439M | -26% | -42% | -27% | n/a | 43.1% | -8.6% |
| Yoantion Industrial 301053.SZ | China | $441M | -51% | 0% | 4% | n/a | n/a | n/a |
| Qinhuangdao Tianqin Equipment Manufacturing 300922.SZ | China | $441M | -19% | -37% | 3% | n/a | 44.3% | +0.1% |
| Zhejiang Wandekai Fluid Equipment Technology 301309.SZ | China | $423M | -16% | -1% | 14% | n/a | n/a | n/a |
| Crystal Growth and Energy Equipment 688478.SS | China | $443M | -27% | -31% | -66% | 74.7× | n/a | n/a |
| HAESUNG DS 195870.KS | South Korea | $422M | -58% | +33% | 11% | 7.5× | n/a | n/a |
| Chenming Electronic Technology 3013.TW | Taiwan | $445M | -38% | +13% | 13% | 11.2× | -2.3% | +11.5% |
| Shanghai Shengjian Technology 603324.SS | China | $445M | -23% | -26% | -19% | 64.4× | n/a | n/a |
| Sichuan Etrol Technologies 300370.SZ | China | $445M | -26% | -6% | -23% | n/a | 54.4% | -8.2% |
| MAEZAWA 575A.T | Japan | $445M | n/a | +4% | 9% | n/a | 25.4% | +3.7% |