|
Market Closed -
Japan Exchange
05:30:00 04/11/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 1,566.00 JPY | +0.90% |
|
-3.63% | +44.20% |
| 02/10 | Tranche Update on Dynic Corporation's Equity Buyback Plan announced on May 15, 2026. | CI |
| 01/07 | Tranche Update on Dynic Corporation's Equity Buyback Plan announced on May 15, 2026. | CI |
Company Valuation: Dynic Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,042 | 6,271 | 6,324 | 6,375 | 6,316 | 8,672 |
| Change | - | -10.95% | 0.85% | 0.79% | -0.92% | 37.3% |
| Enterprise Value (EV) 1 | 23,729 | 21,881 | 22,941 | 21,771 | 22,397 | 22,710 |
| Change | - | -7.79% | 4.85% | -5.1% | 2.88% | 1.4% |
| P/E | 7.63x | 6.53x | 12.2x | 7.53x | 4.8x | 3.5x |
| PBR | 0.35x | 0.29x | 0.28x | 0.26x | 0.24x | 0.29x |
| PEG | - | 1.63x | -0.3x | 0.1x | 0.1x | 0x |
| Capitalization / Revenue | 0.2x | 0.16x | 0.15x | 0.15x | 0.14x | 0.2x |
| EV / Revenue | 0.66x | 0.56x | 0.55x | 0.52x | 0.51x | 0.51x |
| EV / EBITDA | 10.7x | 7.51x | 10.1x | 7.71x | 6.18x | 6.09x |
| EV / EBIT | 29.8x | 15.2x | 30.4x | 17.6x | 10.5x | 9.85x |
| EV / FCF | 62.4x | 63x | -18.8x | 12.2x | -55.6x | 44.2x |
| FCF Yield | 1.6% | 1.59% | -5.31% | 8.19% | -1.8% | 2.26% |
| Dividend per Share 2 | 25 | 25 | 25 | 25 | 30 | 46 |
| Rate of return | 3.01% | 3.38% | 3.31% | 3.28% | 3.97% | 4.35% |
| EPS 2 | 108.9 | 113.3 | 61.85 | 101.2 | 157.2 | 302.5 |
| Distribution rate | 23% | 22.1% | 40.4% | 24.7% | 19.1% | 15.2% |
| Net sales 1 | 35,865 | 38,945 | 41,552 | 42,101 | 44,072 | 44,227 |
| EBITDA 1 | 2,209 | 2,913 | 2,279 | 2,822 | 3,626 | 3,731 |
| EBIT 1 | 796 | 1,444 | 755 | 1,238 | 2,136 | 2,305 |
| Net income 1 | 923 | 960 | 519 | 847 | 1,315 | 2,493 |
| Net Debt 1 | 16,687 | 15,610 | 16,617 | 15,396 | 16,081 | 14,038 |
| Reference price 2 | 831.00 | 740.00 | 756.00 | 762.00 | 755.00 | 1,058.00 |
| Nbr of stocks (in thousands) | 8,475 | 8,474 | 8,366 | 8,366 | 8,366 | 8,197 |
| Announcement Date | 28/6/21 | 29/6/22 | 28/6/23 | 27/6/24 | 27/6/25 | 23/6/26 |
1JPY in Million2JPY
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 79.61M | |
| 7.13x | 2.42x | 5.99x | 3.02% | 11.47B | |
| 10.41x | 1.42x | 8.36x | 2.9% | 5.95B | |
| 21.23x | 2.37x | 11.57x | 2.99% | 4.64B | |
| 21.12x | 0.83x | 10.68x | 4.38% | 4.4B | |
| 12.41x | 2.18x | 6.08x | 5.53% | 3.86B | |
| 18.32x | 1.57x | 8.68x | 4.68% | 2.38B | |
| 17.95x | 0.98x | 6.55x | 1.72% | 2.36B | |
| 3.09x | 1.93x | 6.64x | 1.29% | 1.85B | |
| Average | 13.96x | 1.71x | 8.07x | 3.32% | 4.11B | |
| Weighted average by Cap. | 12.86x | 1.87x | 7.89x | 3.36% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 3551 Stock
- Valuation Dynic Corporation
Select your edition
All financial news and data tailored to specific country editions
