|
Market Closed -
Japan Exchange
05:30:00 23/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 1,447.00 JPY | +0.14% |
|
-12.99% | -34.58% |
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 | 75,697 | - | - |
| Change | - | 4.16% | -26.72% | -22.59% | -5.19% | -28.54% | - | - |
| Enterprise Value (EV) 1 | 172,537 | 175,005 | 125,220 | 93,577 | 88,195 | 64,426 | 67,449 | 69,737 |
| Change | - | 1.43% | -28.45% | -25.27% | -5.75% | -26.95% | 4.69% | 3.39% |
| P/E | 54x | 24.8x | 16x | 12.7x | 17.8x | 44.5x | 25x | 27.6x |
| PBR | 5.83x | 5.22x | 3.66x | 3.12x | 2.88x | 2.47x | 2.73x | 2.99x |
| PEG | - | 0x | 1.1x | 4.18x | -0.5x | -0.6x | 0.3x | -2.89x |
| Capitalization / Revenue | 4.79x | 3.99x | 2.68x | 1.98x | 1.93x | 1.46x | 1.46x | 1.41x |
| EV / Revenue | 4.37x | 3.55x | 2.33x | 1.66x | 1.61x | 1.24x | 1.3x | 1.3x |
| EV / EBITDA | 21.4x | 12.3x | 7.91x | 5.51x | 6.63x | 16.5x | 7.19x | 7.2x |
| EV / EBIT | 30.8x | 15.2x | 9.81x | 6.98x | 9.68x | 20.6x | 14.7x | 16.4x |
| EV / FCF | 26x | 19.3x | 23.2x | 8.35x | -79.4x | -50.4x | 23.5x | 18.6x |
| FCF Yield | 3.84% | 5.19% | 4.32% | 12% | -1.26% | -1.99% | 4.26% | 5.37% |
| Dividend per Share 2 | 61 | 72 | 88 | 95 | 95 | 96.67 | 96.6 | 97 |
| Rate of return | 1.8% | 2.05% | 3.36% | 4.45% | 4.7% | 6.68% | 6.68% | 6.7% |
| EPS 2 | 62.77 | 142 | 163.4 | 168.4 | 113.8 | 32.52 | 57.9 | 52.37 |
| Distribution rate | 97.2% | 50.7% | 53.8% | 56.4% | 83.5% | 297% | 167% | 185% |
| Net sales 1 | 39,515 | 49,356 | 53,782 | 56,386 | 54,853 | 51,751 | 51,880 | 53,799 |
| EBITDA 1 | 8,055 | 14,270 | 15,828 | 16,983 | 13,302 | 3,914 | 9,379 | 9,681 |
| EBIT 1 | 5,602 | 11,538 | 12,761 | 13,406 | 9,113 | 3,128 | 4,598 | 4,258 |
| Net income 1 | 3,487 | 7,936 | 9,051 | 8,951 | 5,956 | 1,700 | 3,025 | 2,741 |
| Net Debt 1 | -16,570 | -21,974 | -19,117 | -18,156 | -17,739 | -11,270 | -8,248 | -5,960 |
| Reference price 2 | 3,390.00 | 3,520.00 | 2,619.00 | 2,135.00 | 2,023.00 | 1,447.00 | 1,447.00 | 1,447.00 |
| Nbr of stocks (in thousands) | 55,784 | 55,960 | 55,111 | 52,334 | 52,365 | 52,313 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 44.44x | 1.24x | 16.43x | 6.69% | 481M | |
| 34.31x | 6.09x | 23.29x | 0.14% | 170B | |
| 25.16x | 4.94x | 16.48x | 2.32% | 117B | |
| 21.6x | 6.28x | 13.35x | 4.09% | 40.05B | |
| 19.85x | 0.36x | 9.26x | 4.08% | 7.99B | |
| 10.8x | 3.46x | 7.56x | 1.55% | 7.33B | |
| 20.6x | 3.85x | 12.15x | 1.69% | 4.98B | |
| 12.72x | 0.27x | 7.4x | 4.29% | 4.76B | |
| 13.95x | 0.34x | 5.77x | 4.34% | 4.23B | |
| 13.81x | 1.21x | 7.02x | 2.9% | 4.17B | |
| Average | 21.72x | 2.80x | 11.87x | 3.21% | 36.05B | |
| Weighted average by Cap. | 28.20x | 5.32x | 18.58x | 1.57% |
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
- Valuation DIP Corporation
Select your edition
All financial news and data tailored to specific country editions
