|
Market Closed -
Japan Exchange
02:30:00 2026-08-28 am EDT
|
5-day change | 1st Jan Change | ||
| 59,350.00 JPY | -0.72% |
|
-1.61% | +23.21% |
Company Valuation: Disco Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,241,500 | 1,657,021 | 6,196,471 | 3,239,857 | 6,642,215 | 6,437,559 | - | - |
| Change | - | 33.47% | 273.95% | -47.71% | 105.02% | -3.08% | - | - |
| Enterprise Value (EV) 1 | 1,115,729 | 1,493,968 | 5,980,985 | 3,010,690 | 6,357,640 | 6,080,304 | 5,983,233 | 5,857,578 |
| Change | - | 33.9% | 300.34% | -49.66% | 111.17% | -4.36% | -1.6% | -2.1% |
| P/E | 18.7x | 20x | 73.6x | 26.1x | 49x | 34.5x | 28.4x | 25x |
| PBR | 4.24x | 4.78x | 15.3x | 6.78x | 11.3x | 9.21x | 7.68x | 6.62x |
| PEG | - | 0.8x | 47.66x | 0.6x | 5.26x | 0.9x | 1.3x | 1.9x |
| Capitalization / Revenue | 4.89x | 5.83x | 20.1x | 8.24x | 15.2x | 11.6x | 9.86x | 8.69x |
| EV / Revenue | 4.4x | 5.26x | 19.4x | 7.65x | 14.6x | 10.9x | 9.16x | 7.9x |
| EV / EBITDA | 11.2x | 12.4x | 45.1x | 16.8x | 31.8x | 23x | 18.7x | 16x |
| EV / EBIT | 12.2x | 13.5x | 49.2x | 18x | 34.4x | 24.2x | 19.5x | 16.4x |
| EV / FCF | 27.8x | 21.7x | 73.7x | 56.3x | -2,856x | 48.1x | 34.4x | 28.2x |
| FCF Yield | 3.59% | 4.6% | 1.36% | 1.78% | -0.04% | 2.08% | 2.91% | 3.55% |
| Dividend per Share 2 | 269.3 | 305.3 | 307 | 413 | 505 | 691.2 | 845.1 | 1,068 |
| Rate of return | 2.35% | 2% | 0.54% | 1.38% | 0.82% | 1.16% | 1.42% | 1.8% |
| EPS 2 | 611.7 | 765.5 | 777.3 | 1,143 | 1,250 | 1,719 | 2,093 | 2,375 |
| Distribution rate | 44% | 39.9% | 39.5% | 36.1% | 40.4% | 40.2% | 40.4% | 45% |
| Net sales 1 | 253,781 | 284,135 | 307,554 | 393,300 | 436,889 | 555,847 | 653,040 | 741,037 |
| EBITDA 1 | 100,064 | 120,784 | 132,521 | 179,000 | 199,810 | 263,827 | 319,643 | 366,024 |
| EBIT 1 | 91,513 | 110,413 | 121,490 | 166,800 | 184,989 | 251,092 | 306,925 | 356,983 |
| Net income 1 | 66,206 | 82,891 | 84,205 | 123,900 | 135,521 | 185,851 | 227,020 | 263,847 |
| Net Debt 1 | -125,771 | -163,053 | -215,486 | -229,167 | -284,575 | -357,255 | -454,326 | -579,981 |
| Reference price 2 | 11,466.67 | 15,300.00 | 57,190.00 | 29,895.00 | 61,240.00 | 59,350.00 | 59,350.00 | 59,350.00 |
| Nbr of stocks (in thousands) | 108,270 | 108,302 | 108,349 | 108,375 | 108,462 | 108,468 | - | - |
| Announcement Date | 4/21/22 | 4/20/23 | 4/25/24 | 4/17/25 | 4/22/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
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
- Stock Market
- Stocks
- 6146 Stock
- Valuation Disco Corporation
Select your edition
All financial news and data tailored to specific country editions
