Valuation Disco Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-16 am EDT			5-day change	1st Jan Change
53,850.00 ^JPY	+1.26%		-12.38%	+11.79%

Oct. 06	Disco Corporation Reports Preliminary Non-Consolidated Sales Results for the Second Quarter and First Half Ended September 2026	CI
Oct. 06	Disco's Non-Consolidated Net Sales Climb 38.9% in Q2	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	5,840,987	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	-12.06%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	5,480,128	5,374,317	5,239,566
Change	-	33.9%	300.34%	-49.66%	111.17%	-13.8%	-1.93%	-2.51%
P/E	18.7x	20x	73.6x	26.1x	49x	30.6x	24.8x	21.2x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	8.29x	6.85x	5.86x
PEG	-	0.8x	47.66x	0.6x	5.26x	0.8x	1.1x	1.2x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	10.3x	8.69x	7.61x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	9.7x	8x	6.82x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	20.2x	16.3x	13.7x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	21.3x	16.9x	14x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	43.7x	30.6x	24.1x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.29%	3.27%	4.16%
Dividend per Share ²	269.3	305.3	307	413	505	677.3	839.3	1,070
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.26%	1.56%	1.99%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,759	2,169	2,544
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	38.5%	38.7%	42.1%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	564,962	671,912	768,002
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	271,225	330,617	383,018
EBIT ¹	91,513	110,413	121,490	166,800	184,989	257,601	318,722	373,976
Net income ¹	66,206	82,891	84,205	123,900	135,521	190,102	235,326	275,959
Net Debt ¹	-125,771	-163,053	-215,486	-229,167	-284,575	-360,859	-466,670	-601,421
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	53,850.00	53,850.00	53,850.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DISCO CORPORATION	30.61x	9.7x	20.21x	1.26%	37B
ASML HOLDING N.V.	35.59x	12.43x	28.39x	0.63%	638B
LAM RESEARCH CORPORATION	28.05x	9.29x	22.86x	0.44%	330B
APPLIED MATERIALS, INC.	31.05x	9.4x	27.28x	0.48%	325B
KLA CORPORATION	30.8x	12.07x	24.98x	0.58%	216B
ADVANTEST CORPORATION	37x	13.85x	26.94x	0.26%	158B
TOKYO ELECTRON LIMITED	30.84x	6.96x	21.21x	1.57%	153B
ASE TECHNOLOGY HOLDING CO., LTD.	34.89x	3.86x	17.55x	1.48%	90.95B
NAURA TECHNOLOGY GROUP CO., LTD.	57.49x	8.54x	45.49x	0.16%	64.38B
TERADYNE, INC.	36.61x	9.72x	27.41x	0.16%	50.81B
Average	35.29x	9.58x	26.23x	0.7%	206.42B
Weighted average by Cap.	33.51x	10.50x	26.21x	0.63%