Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Tokyo  >  Disco Corporation    6146   JP3548600000

DISCO CORPORATION

(6146)
  Report  
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 134 204 167 364 147 500 136 915 150 091 163 088
EBITDA 37 328 57 048 44 740 39 831 47 959 55 249
Operating profit (EBIT) 31 341 50 995 38 645 33 416 39 848 46 427
Pre-Tax Profit (EBT) 30 566 50 725 38 256 34 510 41 010 48 896
Net income 24 203 37 172 28 824 25 457 29 650 34 738
P/E ratio 25,1x 22,2x 19,7x 33,4x 28,6x 24,5x
EPS ( JPY ) 676 1 036 802 709 828 965
Dividend per Share ( JPY ) 374 389 322 376 392 447
Yield 2,21% 1,69% 2,04% 1,59% 1,66% 1,89%
Reference price ( JPY ) 16 930,000 22 950,000 15 770,000 23 650,000 23 650,000 23 650,000
Announcement Date 05/10/2017
12:00am
05/09/2018
12:00am
05/08/2019
12:00am
- - -
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt - - - - - -
Finance 68 729 91 574 91 380 94 120 100 612 113 549
Operating income (EBITDA) 37 328 57 048 44 740 39 831 47 959 55 249
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 10 091 11 494 14 436 23 923 17 086 13 112
Free Cash Flow (FCF) 22 814 38 058 12 798 15 498 19 602 28 775
Book Value Per Share (BVPS) ( JPY ) 5 029 5 686 6 092 6 404 6 861 7 408
Cash Flow per Share ( JPY ) 843 1 204 972 894 1 094 1 117
Announcement Date 05/10/2017
12:00am
05/09/2018
12:00am
05/08/2019
12:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 849 760 M JPY -
Entreprise Value (EV) 755 640 M JPY 749 148 M JPY
Valuation 2020e 2021e
P/E ratio (Price / EPS) 33,4x 28,6x
Capitalization / Revenue 6,21x 5,66x
EV / Revenue 5,52x 5,03x
EV / EBITDA 19,0x 15,8x
Yield (DPS / Price) 1,59% 1,66%
Price to book (Price / BVPS) 3,69x 3,45x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 24,4% 26,5%
Operating Leverage (Delta EBIT / Delta Sales) -1,89x 2,00x
Net Margin (Net Profit / Revenue) 18,6% 19,8%
ROA (Net Profit / Asset) 11,0% 11,4%
ROE (Net Profit / Equities) 11,4% 12,3%
Rate of Dividend 53,1% 47,4%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   17,5% 11,4%
Cash Flow / Sales 23,5% 26,2%
Capital Intensity (Assets / Sales) 1,68x 1,73x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend