Valuation DIC Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 11:13:35 31/08/2026 BST			5-day change	1st Jan Change
27.10 ^EUR	+2.65%		-2.17%	+37.06%

08-10	DIC Corporation announces an Equity Buyback for 2,800,000 shares, representing 2.96% for ¥10,000 million.	CI
08-10	DIC Corporation authorizes a Buyback Plan.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	274,123	220,164	262,350	320,406	345,867	469,114	-	-
Change	-	-19.68%	19.16%	22.13%	7.95%	35.63%	-	-
Enterprise Value (EV) ¹	614,881	666,113	703,775	742,869	735,231	854,385	803,400	787,204
Change	-	8.33%	5.65%	5.55%	-1.03%	16.21%	-5.97%	-2.02%
P/E	62.8x	12.5x	-6.58x	15x	10.7x	10.7x	13.5x	10.2x
PBR	0.79x	0.57x	0.72x	0.8x	0.73x	0.99x	0.91x	0.8x
PEG	-	0x	0x	-0x	0.2x	0.3x	-0.6x	0.3x
Capitalization / Revenue	0.32x	0.21x	0.25x	0.3x	0.33x	0.41x	0.41x	0.4x
EV / Revenue	0.72x	0.63x	0.68x	0.69x	0.7x	0.75x	0.7x	0.67x
EV / EBITDA	7.59x	7.53x	9.91x	7.55x	6.86x	7.08x	6.57x	6x
EV / EBIT	14.3x	16.8x	39.2x	16.7x	14.1x	13x	12.1x	10.7x
EV / FCF	-5.98x	-16x	21.5x	787x	22.8x	30.3x	9.93x	15.9x
FCF Yield	-16.7%	-6.24%	4.65%	0.13%	4.38%	3.31%	10.1%	6.3%
Dividend per Share ²	100	100	80	100	200	175	173.3	175
Rate of return	3.45%	4.3%	2.89%	2.96%	5.47%	3.53%	3.5%	3.53%
EPS ²	46.12	186	-421.1	225.1	341.7	464.7	368.1	485.8
Distribution rate	217%	53.7%	-19%	44.4%	58.5%	37.7%	47.1%	36%
Net sales ¹	855,400	1,054,201	1,038,736	1,071,127	1,052,194	1,133,133	1,149,200	1,172,650
EBITDA ¹	81,000	88,474	71,040	98,452	107,158	120,658	122,258	131,250
EBIT ¹	42,900	39,682	17,943	44,521	52,192	65,800	66,133	73,400
Net income ¹	4,400	17,610	-39,857	21,313	32,353	43,800	34,850	44,600
Net Debt ¹	340,758	445,949	441,425	422,463	389,364	385,271	334,286	318,090
Reference price ²	2,896.00	2,326.00	2,771.50	3,384.00	3,653.00	4,953.00	4,953.00	4,953.00
Nbr of stocks (in thousands)	94,656	94,653	94,660	94,683	94,680	94,713	-	-
Announcement Date	18/02/22	14/02/23	13/02/24	12/02/25	16/02/26	-	-	-

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.($)
ZHEJIANG LONGSHENG GROUP CO.,LTD	13.47x	-	-	4.71%	6.37B
DIC CORPORATION	10.66x	0.75x	7.08x	3.53%	2.93B
ZHEJIANG RUNTU CO., LTD.	13.96x	-	-	2.23%	2.28B
ARTIENCE CO., LTD.	11.07x	0.7x	7.06x	2.5%	1.5B
SUDARSHAN CHEMICAL INDUSTRIES LIMITED	34.36x	-	-	0.59%	1.05B
SAKATA INX CORPORATION	11.18x	0.5x	6.67x	3.71%	820M
Average	15.78x	0.65x	6.94x	2.88%	2.49B
Weighted average by Cap.	14.09x	0.70x	7.01x	3.54%