|
Delayed
Japan Exchange
14:30:00 29/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 5,011.00 JPY | +0.46% |
|
+1.50% | +37.17% |
| 10-28 | Six Japanese Firms Launch Quantum-AI Materials Development Platform Project | MT |
| 10-09 | DIC Corporation Commences Global Rollout Of ECOVART Low Solvent?Content Gravure Ink | 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 | 474,607 | - | - |
| Change | - | -19.68% | 19.16% | 22.13% | 7.95% | 37.22% | - | - |
| Enterprise Value (EV) 1 | 614,881 | 666,113 | 703,775 | 742,869 | 735,231 | 860,947 | 805,776 | 788,266 |
| Change | - | 8.33% | 5.65% | 5.55% | -1.03% | 17.1% | -6.41% | -2.17% |
| P/E | 62.8x | 12.5x | -6.58x | 15x | 10.7x | 10.4x | 12.8x | 9.92x |
| PBR | 0.79x | 0.57x | 0.72x | 0.8x | 0.73x | 0.98x | 0.9x | 0.78x |
| PEG | - | 0x | 0x | -0x | 0.2x | 0.3x | -0.7x | 0.3x |
| Capitalization / Revenue | 0.32x | 0.21x | 0.25x | 0.3x | 0.33x | 0.41x | 0.41x | 0.4x |
| EV / Revenue | 0.72x | 0.63x | 0.68x | 0.69x | 0.7x | 0.75x | 0.7x | 0.67x |
| EV / EBITDA | 7.59x | 7.53x | 9.91x | 7.55x | 6.86x | 6.76x | 6.47x | 5.85x |
| EV / EBIT | 14.3x | 16.8x | 39.2x | 16.7x | 14.1x | 11.9x | 11.8x | 10.3x |
| EV / FCF | -5.98x | -16x | 21.5x | 787x | 22.8x | 30.5x | 9.96x | 15.9x |
| FCF Yield | -16.7% | -6.24% | 4.65% | 0.13% | 4.38% | 3.28% | 10% | 6.29% |
| Dividend per Share 2 | 100 | 100 | 80 | 100 | 200 | 166.7 | 173.3 | 175 |
| Rate of return | 3.45% | 4.3% | 2.89% | 2.96% | 5.47% | 3.33% | 3.46% | 3.49% |
| EPS 2 | 46.12 | 186 | -421.1 | 225.1 | 341.7 | 480.6 | 390 | 505.2 |
| Distribution rate | 217% | 53.7% | -19% | 44.4% | 58.5% | 34.7% | 44.4% | 34.6% |
| Net sales 1 | 855,400 | 1,054,201 | 1,038,736 | 1,071,127 | 1,052,194 | 1,144,800 | 1,155,533 | 1,182,150 |
| EBITDA 1 | 81,000 | 88,474 | 71,040 | 98,452 | 107,158 | 127,325 | 124,592 | 134,750 |
| EBIT 1 | 42,900 | 39,682 | 17,943 | 44,521 | 52,192 | 72,467 | 68,467 | 76,900 |
| Net income 1 | 4,400 | 17,610 | -39,857 | 21,313 | 32,353 | 45,200 | 36,350 | 45,600 |
| Net Debt 1 | 340,758 | 445,949 | 441,425 | 422,463 | 389,364 | 386,340 | 331,169 | 313,659 |
| Reference price 2 | 2,896.00 | 2,326.00 | 2,771.50 | 3,384.00 | 3,653.00 | 5,011.00 | 5,011.00 | 5,011.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.38x | 0.75x | 6.74x | 3.34% | 2.99B | |
| 38.69x | 5.23x | 21.32x | 1% | 81.97B | |
| 33.88x | 5.12x | 21.89x | 1.89% | 43.56B | |
| 23.93x | 2.84x | 14.86x | 2.19% | 34.08B | |
| 15.25x | 1.58x | 8.76x | 2.75% | 33.22B | |
| 39.49x | 7.1x | 18.82x | 1.57% | 32.33B | |
| 14.66x | 1.4x | 8.66x | 2.17% | 26B | |
| 39.41x | 9.55x | 29.29x | 2.25% | 23.83B | |
| 26.04x | 2.81x | 11.41x | 1.72% | 18.73B | |
| 7.99x | 2.25x | 4.48x | 3.28% | 16.84B | |
| Average | 24.97x | 3.86x | 14.62x | 2.22% | 31.35B | |
| Weighted average by Cap. | 29.41x | 4.42x | 17.03x | 1.88% |
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
- Valuation DIC Corporation
Select your edition
All financial news and data tailored to specific country editions
