|
Delayed
OTC Markets
02:30:09 09/11/2024 HKT
|
5-day change | 1st Jan Change | ||
| 14.65 USD | -13.47% |
|
-.--% | - |
| 07-10 | DIP Corporation Reports Earnings Results for the First Quarter Ended May 31, 2026 | CI |
| 04-15 | Jefferies Adjusts Dip's Price Target to 2,000 Yen From 2,300 Yen, Keeps at Hold | MT |
Company Valuation: DIP Corporation
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 189,106 | 196,979 | 144,337 | 111,734 | 105,934 | 98,288 | - | - |
| Change | - | 4.16% | -26.72% | -22.59% | -5.19% | -7.22% | - | - |
| Enterprise Value (EV) 1 | 172,537 | 175,005 | 125,220 | 93,577 | 88,195 | 83,374 | 85,534 | 87,357 |
| Change | - | 1.43% | -28.45% | -25.27% | -5.75% | -5.47% | 2.59% | 2.13% |
| P/E | 54x | 24.8x | 16x | 12.7x | 17.8x | 25.1x | 21.9x | 19.4x |
| PBR | 5.83x | 5.22x | 3.66x | 3.12x | 2.88x | 2.86x | 3.03x | 3.2x |
| PEG | - | 0x | 1.1x | 4.18x | -0.5x | -0.7x | 1.5x | 1.5x |
| Capitalization / Revenue | 4.79x | 3.99x | 2.68x | 1.98x | 1.93x | 1.85x | 1.81x | 1.73x |
| EV / Revenue | 4.37x | 3.55x | 2.33x | 1.66x | 1.61x | 1.57x | 1.58x | 1.54x |
| EV / EBITDA | 21.4x | 12.3x | 7.91x | 5.51x | 6.63x | 8.79x | 7.61x | 7.06x |
| EV / EBIT | 30.8x | 15.2x | 9.81x | 6.98x | 9.68x | 13.6x | 12.6x | 11.2x |
| EV / FCF | 26x | 19.3x | 23.2x | 8.35x | -79.4x | 30.8x | 21.9x | 22x |
| FCF Yield | 3.84% | 5.19% | 4.32% | 12% | -1.26% | 3.25% | 4.56% | 4.55% |
| Dividend per Share 2 | 61 | 72 | 88 | 95 | 95 | 96.67 | 96.33 | 96.5 |
| Rate of return | 1.8% | 2.05% | 3.36% | 4.45% | 4.7% | 5.14% | 5.12% | 5.13% |
| EPS 2 | 62.77 | 142 | 163.4 | 168.4 | 113.8 | 74.88 | 85.7 | 97.08 |
| Distribution rate | 97.2% | 50.7% | 53.8% | 56.4% | 83.5% | 129% | 112% | 99.4% |
| Net sales 1 | 39,515 | 49,356 | 53,782 | 56,386 | 54,853 | 53,110 | 54,247 | 56,800 |
| EBITDA 1 | 8,055 | 14,270 | 15,828 | 16,983 | 13,302 | 9,483 | 11,240 | 12,365 |
| EBIT 1 | 5,602 | 11,538 | 12,761 | 13,406 | 9,113 | 6,120 | 6,798 | 7,810 |
| Net income 1 | 3,487 | 7,936 | 9,051 | 8,951 | 5,956 | 3,918 | 4,481 | 5,081 |
| Net Debt 1 | -16,570 | -21,974 | -19,117 | -18,156 | -17,739 | -14,914 | -12,754 | -10,931 |
| Reference price 2 | 3,390.00 | 3,520.00 | 2,619.00 | 2,135.00 | 2,023.00 | 1,880.00 | 1,880.00 | 1,880.00 |
| Nbr of stocks (in thousands) | 55,784 | 55,960 | 55,111 | 52,334 | 52,365 | 52,281 | - | - |
| Announcement Date | 14/4/22 | 14/4/23 | 12/4/24 | 14/4/25 | 14/4/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.2x | 5.2x | 20.9x | 0.16% | 142B | |
| 13.03x | 3.63x | 8.12x | 1.49% | 7.06B | |
| 26.91x | 4.88x | 11.05x | 3.77% | 3.66B | |
| 21.61x | 2.94x | 11.19x | -.--% | 2.38B | |
| 25.22x | 1.58x | 8.84x | 5.12% | 622M | |
| 40.66x | 2.06x | 15.41x | 0.61% | 563M | |
| 11.09x | 0.88x | 6.59x | -.--% | 425M | |
| 9.23x | 0.73x | 4.27x | 5.17% | 377M | |
| Average | 22.37x | 2.74x | 10.80x | 2.04% | 19.58B | |
| Weighted average by Cap. | 30.04x | 5.04x | 19.80x | 0.34% |
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
- 2379 Stock
- DPRTF Stock
- Valuation DIP Corporation
Select your edition
All financial news and data tailored to specific country editions
