Valuation Disco Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 07/08/26 pm AEST			5-day change	1st Jan Change
58,440.00 ^JPY	-5.11%		-0.07%	+21.32%

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	6,338,854	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	-4.57%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	5,981,409	5,884,325	5,761,261
Change	-	33.9%	300.34%	-49.66%	111.17%	-5.92%	-1.62%	-2.09%
P/E	18.7x	20x	73.6x	26.1x	49x	34.1x	28.2x	25.1x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	9.05x	7.55x	6.51x
PEG	-	0.8x	47.66x	0.6x	5.26x	0.9x	1.3x	2.1x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	11.5x	9.79x	8.68x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	10.9x	9.09x	7.89x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	22.7x	18.5x	16x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	23.9x	19.3x	16.4x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	47x	32.8x	25.3x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.13%	3.05%	3.95%
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%	1.19%	1.44%	1.81%
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	58,440.00	58,440.00	58,440.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DISCO CORPORATION	34.09x	10.88x	22.66x	1.19%	40.2B
APPLIED MATERIALS, INC.	41.05x	12.69x	36.97x	0.36%	428B
NAURA TECHNOLOGY GROUP CO., LTD.	71.1x	10.69x	54.52x	0.13%	80.86B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	92.82x	20.47x	95.08x	0.09%	52.18B
ASM INTERNATIONAL N.V.	36.79x	9.77x	25.43x	0.47%	48.36B
PIOTECH INC.	99.67x	23.31x	100.64x	0.12%	29.62B
GLOBALFOUNDRIES INC.	39.71x	3.92x	11.94x	0.3%	29.59B
BE SEMICONDUCTOR INDUSTRIES N.V.	51.83x	17.75x	38.51x	1.61%	20.69B
ACM RESEARCH (SHANGHAI), INC.	76.98x	15.13x	67.98x	0.27%	20.58B
SHENZHEN HAN'S CNC TECHNOLOGY CO., LTD.	80.21x	12.97x	57.07x	0.35%	18.93B
Average	62.43x	13.76x	51.08x	0.49%	76.91B
Weighted average by Cap.	51.51x	13.01x	44.14x	0.39%