Valuation Disco Corporation Boerse Muenchen

Stocks

Real-time Boerse Muenchen Other stock markets 05:43:25 12/08/26 am AEST			5-day change	1st Jan Change
346.00 ^EUR	+1.76%		+340.40%	+340.40%

25/07	Disco Corp Announces Appointment of Andre Mintz to Board of Directors, Effective July 21, 2026	CI
24/07	Disco Corporation Announced the Revision of Dividend Forecasts for the Second Quarter Ending September 30, 2026	CI

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	6,831,297	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	2.85%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	6,473,852	6,376,768	6,253,704
Change	-	33.9%	300.34%	-49.66%	111.17%	1.83%	-1.5%	-1.93%
P/E	18.7x	20x	73.6x	26.1x	49x	36.7x	30.3x	27x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	9.76x	8.14x	7.01x
PEG	-	0.8x	47.66x	0.6x	5.26x	1x	1.4x	2.2x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	12.4x	10.5x	9.36x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	11.8x	9.85x	8.57x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	24.5x	20.1x	17.3x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	25.9x	21x	17.9x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	50.8x	35.5x	27.5x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	1.97%	2.81%	3.64%
Dividend per Share ²	269.3	305.3	307	413	505	693.6	843	1,056
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.1%	1.34%	1.68%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,714	2,075	2,329
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	40.5%	40.6%	45.3%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	549,589	647,592	730,110
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	263,993	318,003	360,717
EBIT ¹	91,513	110,413	121,490	166,800	184,989	250,216	304,325	350,230
Net income ¹	66,206	82,891	84,205	123,900	135,521	185,249	225,130	258,899
Net Debt ¹	-125,771	-163,053	-215,486	-229,167	-284,575	-357,445	-454,529	-577,593
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	62,980.00	62,980.00	62,980.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
APPLIED MATERIALS, INC.	39.75x	12.27x	35.79x	0.37%	415B
NAURA TECHNOLOGY GROUP CO., LTD.	71.86x	10.8x	55.1x	0.13%	81.74B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	101.23x	21.74x	100.97x	0.08%	55.37B
ASM INTERNATIONAL N.V.	37.03x	9.84x	25.61x	0.47%	48.64B
DISCO CORPORATION	36.74x	11.78x	24.52x	1.1%	42.99B
PIOTECH INC.	105.06x	24.6x	106.23x	0.12%	31.23B
GLOBALFOUNDRIES INC.	37.04x	3.61x	11.02x	0.4%	27.46B
ACM RESEARCH (SHANGHAI), INC.	86.34x	17.02x	76.5x	0.24%	23.08B
BE SEMICONDUCTOR INDUSTRIES N.V.	51.45x	17.62x	38.23x	1.62%	20.52B
Average	62.95x	14.37x	52.66x	0.5%	82.84B
Weighted average by Cap.	51.89x	13.12x	44.80x	0.39%