|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 76,860.00 JPY | -9.06% |
|
-3.61% | +59.56% |
| 06-24 | Japan's Nikkei falls on Fed rate-hike bets, tech valuation concerns | RE |
| 06-24 | Japan's Nikkei extends fall on Fed rate-hike, tech valuation concerns | RE |
Company Valuation: Disco Corporation
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 | 8,336,829 | - | - |
| Change | - | 33.47% | 273.95% | -47.71% | 105.02% | 25.51% | - | - |
| Enterprise Value (EV) 1 | 1,115,729 | 1,493,968 | 5,980,985 | 3,010,690 | 6,357,640 | 7,971,599 | 7,871,130 | 7,756,371 |
| Change | - | 33.9% | 300.34% | -49.66% | 111.17% | 25.39% | -1.26% | -1.46% |
| P/E | 18.7x | 20x | 73.6x | 26.1x | 49x | 45.8x | 38.2x | 34.5x |
| PBR | 4.24x | 4.78x | 15.3x | 6.78x | 11.3x | 12x | 10x | 8.56x |
| PEG | - | 0.8x | 47.66x | 0.6x | 5.26x | 1.3x | 1.9x | 3.3x |
| Capitalization / Revenue | 4.89x | 5.83x | 20.1x | 8.24x | 15.2x | 15.4x | 13.3x | 11.8x |
| EV / Revenue | 4.4x | 5.26x | 19.4x | 7.65x | 14.6x | 14.7x | 12.5x | 11x |
| EV / EBITDA | 11.2x | 12.4x | 45.1x | 16.8x | 31.8x | 30.9x | 25.8x | 22.8x |
| EV / EBIT | 12.2x | 13.5x | 49.2x | 18x | 34.4x | 32.4x | 26.7x | 23x |
| EV / FCF | 27.8x | 21.7x | 73.7x | 56.3x | -2,856x | 62.7x | 44.8x | 35.4x |
| FCF Yield | 3.59% | 4.6% | 1.36% | 1.78% | -0.04% | 1.59% | 2.23% | 2.82% |
| Dividend per Share 2 | 269.3 | 305.3 | 307 | 413 | 505 | 658.9 | 823.2 | 1,036 |
| Rate of return | 2.35% | 2% | 0.54% | 1.38% | 0.82% | 0.86% | 1.07% | 1.35% |
| EPS 2 | 611.7 | 765.5 | 777.3 | 1,143 | 1,250 | 1,677 | 2,013 | 2,226 |
| Distribution rate | 44% | 39.9% | 39.5% | 36.1% | 40.4% | 39.3% | 40.9% | 46.5% |
| Net sales 1 | 253,781 | 284,135 | 307,554 | 393,300 | 436,889 | 542,502 | 628,292 | 703,605 |
| EBITDA 1 | 100,064 | 120,784 | 132,521 | 179,000 | 199,810 | 257,644 | 305,136 | 340,848 |
| EBIT 1 | 91,513 | 110,413 | 121,490 | 166,800 | 184,989 | 245,667 | 294,918 | 336,532 |
| Net income 1 | 66,206 | 82,891 | 84,205 | 123,900 | 135,521 | 181,893 | 218,316 | 248,442 |
| Net Debt 1 | -125,771 | -163,053 | -215,486 | -229,167 | -284,575 | -365,230 | -465,700 | -580,458 |
| Reference price 2 | 11,466.67 | 15,300.00 | 57,190.00 | 29,895.00 | 61,240.00 | 76,860.00 | 76,860.00 | 76,860.00 |
| Nbr of stocks (in thousands) | 108,270 | 108,302 | 108,349 | 108,375 | 108,462 | 108,468 | - | - |
| Announcement Date | 21/4/22 | 20/4/23 | 25/4/24 | 17/4/25 | 22/4/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 50.41x | 16.23x | 34.17x | 0.78% | 56.45B | |
| 49.76x | 15.35x | 44.53x | 0.3% | 517B | |
| 87.54x | 13.28x | 66.99x | 0.11% | 99.79B | |
| 122.39x | 25.16x | 117.14x | 0.07% | 63.71B | |
| 45.16x | 11.8x | 30.85x | 0.4% | 55.29B | |
| 57.27x | 5.6x | 16.48x | 0.05% | 42.35B | |
| 108.25x | 21.46x | 96.45x | 0.19% | 28.74B | |
| 70.35x | 23.19x | 51.69x | 1.21% | 25.39B | |
| 111.91x | 17.45x | 76.76x | 0.26% | 25.23B | |
| 118.21x | 26.86x | 97.78x | 0.12% | 23.98B | |
| Average | 82.12x | 17.64x | 63.28x | 0.35% | 93.77B | |
| Weighted average by Cap. | 64.60x | 15.95x | 53.17x | 0.3% |
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
- 6146 Stock
- Valuation Disco Corporation
Select your edition
All financial news and data tailored to specific country editions
