Valuation Disco Corporation

Stocks

6146

JP3548600000

Semiconductor Equipment & Testing

Market Closed - Japan Exchange Other stock markets 07:30:00 10/07/2026 BST			5-day change	1st Jan Change
72,560.00 ^JPY	+1.47%		-5.26%	+50.63%

07-06	Disco Corporation Reports Preliminary Non-Consolidated Sales Results for the Fiscal First Quarter Ended June 2026	CI
07-06	Disco's Non-Consolidated Net Sales Climb 26% in Q1	MT

Company Valuation: Disco Corporation

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	7,870,418	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	18.49%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	7,504,366	7,402,976	7,285,906
Change	-	33.9%	300.34%	-49.66%	111.17%	18.04%	-1.35%	-1.58%
P/E	18.7x	20x	73.6x	26.1x	49x	43.2x	35.9x	32.3x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	11.3x	9.44x	8.02x
PEG	-	0.8x	47.66x	0.6x	5.26x	1.3x	1.8x	2.9x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	14.5x	12.5x	11.2x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	13.8x	11.8x	10.4x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	29.2x	24.3x	21.4x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	30.6x	25.1x	21.7x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	59.2x	42x	32.8x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	1.69%	2.38%	3.05%
Dividend per Share ²	269.3	305.3	307	413	505	656.9	819.1	1,026
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	0.91%	1.13%	1.41%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,679	2,021	2,243
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	39.1%	40.5%	45.8%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	542,303	628,960	700,152
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	257,157	305,185	339,848
EBIT ¹	91,513	110,413	121,490	166,800	184,989	245,254	295,068	336,039
Net income ¹	66,206	82,891	84,205	123,900	135,521	181,733	218,606	248,331
Net Debt ¹	-125,771	-163,053	-215,486	-229,167	-284,575	-366,052	-467,443	-584,513
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	72,560.00	72,560.00	72,560.00
Nbr of stocks (in thousands)	108,270	108,302	108,349	108,375	108,462	108,468	-	-
Announcement Date	21/04/22	20/04/23	25/04/24	17/04/25	22/04/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

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	43.23x	13.84x	29.18x	0.91%	48.73B
APPLIED MATERIALS, INC.	45.66x	14.18x	41.11x	0.32%	478B
NAURA TECHNOLOGY GROUP CO., LTD.	75.74x	11.41x	58.1x	0.13%	85.73B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	115.1x	24.17x	112.55x	0.07%	61.38B
ASM INTERNATIONAL N.V.	41.41x	10.78x	28.21x	0.43%	50.88B
GLOBALFOUNDRIES, INC.	51.15x	4.98x	14.65x	0.06%	37.84B
ACM RESEARCH (SHANGHAI), INC.	105.01x	20.81x	93.51x	0.2%	27.94B
HWATSING TECHNOLOGY CO., LTD.	116.28x	26.39x	96.07x	0.12%	23.62B
BE SEMICONDUCTOR INDUSTRIES N.V.	63.75x	21.03x	46.83x	1.33%	23.11B
SHENZHEN HAN'S CNC TECHNOLOGY CO., LTD.	99.84x	15.42x	67.85x	0.29%	22.37B
Average	75.72x	16.30x	58.81x	0.39%	86B
Weighted average by Cap.	59.23x	14.76x	49.36x	0.33%