Valuation Disco Corporation

Stocks

Delayed Japan Exchange Other stock markets 08:55:58 2026-07-23 pm EDT			5-day change	1st Jan Change
60,140.00 ^JPY	-13.36%		-7.15%	+24.87%

Jul. 23	Disco Corporation Announced the Revision of Dividend Forecasts for the Second Quarter Ending September 30, 2026	CI
Jul. 23	Disco Q1 Net Profit Surges 44%; Revenue Jumps 27%	MT

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	7,528,745	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	13.35%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	7,162,813	7,075,098	6,957,361
Change	-	33.9%	300.34%	-49.66%	111.17%	12.66%	-1.22%	-1.66%
P/E	18.7x	20x	73.6x	26.1x	49x	40x	33.8x	30.3x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	10.7x	8.98x	7.74x
PEG	-	0.8x	47.66x	0.6x	5.26x	1x	1.8x	2.6x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	13.7x	11.7x	10.4x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	13x	11x	9.64x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	27.3x	22.5x	19.6x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	28.3x	23.5x	20.1x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	56.3x	39.4x	30.6x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	1.78%	2.54%	3.27%
Dividend per Share ²	269.3	305.3	307	413	505	666.7	837.6	1,047
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	0.96%	1.21%	1.51%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,734	2,052	2,294
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	38.4%	40.8%	45.7%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	550,876	641,228	721,822
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	262,182	314,806	355,869
EBIT ¹	91,513	110,413	121,490	166,800	184,989	252,962	300,685	345,835
Net income ¹	66,206	82,891	84,205	123,900	135,521	188,488	222,639	255,103
Net Debt ¹	-125,771	-163,053	-215,486	-229,167	-284,575	-365,932	-453,647	-571,383
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	69,410.00	69,410.00	69,410.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DISCO CORPORATION	40.8x	13.01x	27.43x	0.96%	45.61B
APPLIED MATERIALS, INC.	42.27x	13.04x	37.98x	0.35%	440B
NAURA TECHNOLOGY GROUP CO., LTD.	72.24x	10.86x	55.39x	0.13%	81.87B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	103.69x	21.82x	101.6x	0.08%	55.59B
ASM INTERNATIONAL N.V.	40.51x	10.56x	27.59x	0.44%	49.96B
PIOTECH INC.	114.17x	26.79x	115.67x	0.11%	33.81B
GLOBALFOUNDRIES INC.	43.38x	4.19x	12.32x	0.07%	32.09B
ACM RESEARCH (SHANGHAI), INC.	83.02x	16.35x	73.49x	0.25%	22.12B
BE SEMICONDUCTOR INDUSTRIES N.V.	61.04x	20.37x	44.92x	1.37%	22.42B
HWATSING TECHNOLOGY CO., LTD.	97.8x	22.1x	80.45x	0.14%	19.89B
Average	69.89x	15.91x	57.68x	0.39%	80.31B
Weighted average by Cap.	55.48x	14.01x	47.38x	0.35%