Valuation Daio Paper Corporation

Stocks

Delayed Japan Exchange 04:30:00 18/09/26 pm AEST			5-day change	1st Jan Change
1,024.00 ^JPY	+0.59%		+4.38%	+9.99%

06/08	Daio Paper Corporation Provides Consolidated Earnings Guidance for the First Half of Fiscal year Ending March 31, 2027 and Full Year Ending March 31, 2027	CI
06/08	Daio Paper Corporation Provides Dividend Guidance for the Second Quarter of Fiscal Year-Ending March 31, 2027 and Full Fiscal Year-Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	262,818	171,798	193,234	136,956	157,753	157,925	-	-
Change	-	-34.63%	12.48%	-29.12%	15.19%	0.11%	-	-
Enterprise Value (EV) ¹	552,295	530,823	529,040	468,404	483,029	467,758	450,558	434,158
Change	-	-3.89%	-0.34%	-11.46%	3.12%	-3.16%	-3.68%	-3.64%
P/E	11.1x	-4.95x	42.9x	-12.2x	19x	16.3x	9.97x	9.57x
PBR	1.01x	0.73x	0.78x	0.58x	0.7x	0.67x	0.64x	0.6x
PEG	-	0x	-0x	0x	-0x	1x	0.2x	2.28x
Capitalization / Revenue	0.43x	0.27x	0.29x	0.2x	0.24x	0.23x	0.23x	0.23x
EV / Revenue	0.9x	0.82x	0.79x	0.7x	0.72x	0.68x	0.64x	0.62x
EV / EBITDA	7.33x	24.5x	8.89x	8.58x	7.18x	6.63x	5.73x	5.42x
EV / EBIT	14.7x	-24.8x	36.8x	47.8x	20.1x	19.5x	14x	13x
EV / FCF	61.5x	-6.31x	16.2x	46.5x	14.9x	20.1x	15.1x	13.2x
FCF Yield	1.63%	-15.9%	6.19%	2.15%	6.73%	4.97%	6.61%	7.55%
Dividend per Share ²	22	16	16	14	14	14	14.67	15.33
Rate of return	1.39%	1.55%	1.38%	1.7%	1.37%	1.37%	1.43%	1.5%
EPS ²	142.9	-209	27.1	-67.29	53.73	62.84	102.7	107.1
Distribution rate	15.4%	-7.66%	59%	-20.8%	26.1%	22.3%	14.3%	14.3%
Net sales ¹	612,314	646,213	671,688	668,912	666,770	690,393	700,563	701,752
EBITDA ¹	75,379	21,687	59,491	54,622	67,262	70,600	78,600	80,100
EBIT ¹	37,569	-21,441	14,367	9,807	24,032	23,965	32,292	33,356
Net income ¹	23,721	-34,705	4,507	-11,197	8,886	9,694	15,843	16,511
Net Debt ¹	289,477	359,025	335,806	331,448	325,276	309,833	292,633	276,233
Reference price ²	1,583.00	1,034.00	1,161.50	823.00	1,023.00	1,024.00	1,024.00	1,024.00
Nbr of stocks (in thousands)	166,025	166,149	166,366	166,411	154,206	154,223	-	-
Announcement Date	13/5/22	12/5/23	15/5/24	15/5/25	15/5/26	-	-	-

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.($)
DAIO PAPER CORPORATION	16.29x	0.68x	6.63x	1.37%	1B
UPM-KYMMENE OYJ	18.18x	1.75x	10.93x	5.88%	15.69B
SUZANO S.A.	6.6x	2.37x	5.73x	3.47%	11.71B
HOLMEN AB	22.24x	2.51x	12.39x	2.8%	5.05B
OJI HOLDINGS CORPORATION	20.62x	0.86x	10.98x	4.11%	4.73B
KLABIN S.A.	14.25x	2.31x	6.34x	5.38%	4.64B
THE NAVIGATOR COMPANY, S.A.	16.87x	1.82x	8.22x	5.68%	2.65B
EMPRESAS CMPC S.A.	17.91x	1.01x	6.62x	1.61%	2.55B
XIANHE CO.,LTD.	11.16x	-	-	5.47%	2.06B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	5.84x	0.85x	4.27x	2.75%	1.91B
Average	15.00x	1.57x	8.01x	3.85%	5.2B
Weighted average by Cap.	14.99x	1.85x	8.73x	4.39%