|
Market Closed -
Deutsche Boerse AG
14:02:21 23/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 26.40 EUR | +0.76% |
|
-0.75% | +34.01% |
| 08-10 | DIC Corporation announces an Equity Buyback for 2,800,000 shares, representing 2.96% for ¥10,000 million. | CI |
| 08-10 | DIC Corporation authorizes a Buyback Plan. | CI |
Company Valuation: DIC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 274,123 | 220,164 | 262,350 | 320,406 | 345,867 | 450,361 | - | - |
| Change | - | -19.68% | 19.16% | 22.13% | 7.95% | 30.21% | - | - |
| Enterprise Value (EV) 1 | 614,881 | 666,113 | 703,775 | 742,869 | 735,231 | 835,632 | 784,647 | 768,450 |
| Change | - | 8.33% | 5.65% | 5.55% | -1.03% | 13.66% | -6.1% | -2.06% |
| P/E | 62.8x | 12.5x | -6.58x | 15x | 10.7x | 10.2x | 12.9x | 9.79x |
| PBR | 0.79x | 0.57x | 0.72x | 0.8x | 0.73x | 0.95x | 0.87x | 0.77x |
| PEG | - | 0x | 0x | -0x | 0.2x | 0.3x | -0.6x | 0.3x |
| Capitalization / Revenue | 0.32x | 0.21x | 0.25x | 0.3x | 0.33x | 0.4x | 0.39x | 0.38x |
| EV / Revenue | 0.72x | 0.63x | 0.68x | 0.69x | 0.7x | 0.74x | 0.68x | 0.66x |
| EV / EBITDA | 7.59x | 7.53x | 9.91x | 7.55x | 6.86x | 6.93x | 6.42x | 5.85x |
| EV / EBIT | 14.3x | 16.8x | 39.2x | 16.7x | 14.1x | 12.7x | 11.9x | 10.5x |
| EV / FCF | -5.98x | -16x | 21.5x | 787x | 22.8x | 29.6x | 9.7x | 15.5x |
| FCF Yield | -16.7% | -6.24% | 4.65% | 0.13% | 4.38% | 3.38% | 10.3% | 6.45% |
| Dividend per Share 2 | 100 | 100 | 80 | 100 | 200 | 175 | 173.3 | 175 |
| Rate of return | 3.45% | 4.3% | 2.89% | 2.96% | 5.47% | 3.68% | 3.65% | 3.68% |
| EPS 2 | 46.12 | 186 | -421.1 | 225.1 | 341.7 | 464.7 | 368.1 | 485.8 |
| Distribution rate | 217% | 53.7% | -19% | 44.4% | 58.5% | 37.7% | 47.1% | 36% |
| Net sales 1 | 855,400 | 1,054,201 | 1,038,736 | 1,071,127 | 1,052,194 | 1,133,133 | 1,149,200 | 1,172,650 |
| EBITDA 1 | 81,000 | 88,474 | 71,040 | 98,452 | 107,158 | 120,658 | 122,258 | 131,250 |
| EBIT 1 | 42,900 | 39,682 | 17,943 | 44,521 | 52,192 | 65,800 | 66,133 | 73,400 |
| Net income 1 | 4,400 | 17,610 | -39,857 | 21,313 | 32,353 | 43,800 | 34,850 | 44,600 |
| Net Debt 1 | 340,758 | 445,949 | 441,425 | 422,463 | 389,364 | 385,271 | 334,286 | 318,090 |
| Reference price 2 | 2,896.00 | 2,326.00 | 2,771.50 | 3,384.00 | 3,653.00 | 4,755.00 | 4,755.00 | 4,755.00 |
| Nbr of stocks (in thousands) | 94,656 | 94,653 | 94,660 | 94,683 | 94,680 | 94,713 | - | - |
| Announcement Date | 18/2/22 | 14/2/23 | 13/2/24 | 12/2/25 | 16/2/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.31x | - | - | 5.74% | 6.13B | |
| 10.23x | 0.74x | 6.93x | 3.68% | 2.86B | |
| 13.01x | - | - | 2.4% | 2.14B | |
| 10.94x | 0.7x | 7.12x | 2.48% | 1.53B | |
| 33.22x | - | - | 0.6% | 1.03B | |
| 11.01x | 0.49x | 6.58x | 3.77% | 821M | |
| Average | 15.29x | 0.64x | 6.88x | 3.11% | 2.42B | |
| Weighted average by Cap. | 13.69x | 0.69x | 6.93x | 4.02% |
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
- 4631 Stock
- DPN Stock
- Valuation DIC Corporation
Select your edition
All financial news and data tailored to specific country editions
