Valuation Disco Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 21/08/2026 BST			5-day change	1st Jan Change
61,360.00 ^JPY	+1.72%		-6.28%	+27.38%

07-24	Disco Corp Announces Appointment of Andre Mintz to Board of Directors, Effective July 21, 2026	CI
07-23	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	6,655,580	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	0.2%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	6,298,134	6,201,050	6,077,987
Change	-	33.9%	300.34%	-49.66%	111.17%	-0.94%	-1.54%	-1.98%
P/E	18.7x	20x	73.6x	26.1x	49x	35.8x	29.4x	26.1x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	9.5x	7.93x	6.83x
PEG	-	0.8x	47.66x	0.6x	5.26x	1x	1.4x	2.1x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	12x	10.2x	9.08x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	11.4x	9.54x	8.29x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	23.9x	19.5x	16.8x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	25.1x	20.3x	17.2x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	49.5x	34.5x	26.7x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.02%	2.89%	3.74%
Dividend per Share ²	269.3	305.3	307	413	505	689.6	845.7	1,066
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.12%	1.38%	1.74%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,716	2,086	2,352
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	40.2%	40.5%	45.3%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	552,456	649,734	733,268
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	250,498	305,944	353,599
Net income ¹	66,206	82,891	84,205	123,900	135,521	185,469	226,321	261,373
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	61,360.00	61,360.00	61,360.00
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

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	35.76x	11.4x	23.86x	1.12%	41.87B
APPLIED MATERIALS, INC.	37.23x	11.37x	32.52x	0.4%	391B
NAURA TECHNOLOGY GROUP CO., LTD.	67.37x	10.14x	51.77x	0.14%	77.12B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	72.77x	20.13x	92.47x	0.14%	51.65B
ASM INTERNATIONAL N.V.	35.87x	9.43x	24.49x	0.49%	47.48B
PIOTECH INC.	67.08x	21.01x	98.07x	0.13%	29B
GLOBALFOUNDRIES INC.	36.95x	3.45x	10.57x	0.42%	26.37B
ACM RESEARCH (SHANGHAI), INC.	83.16x	16.25x	78.68x	0.3%	21.6B
BE SEMICONDUCTOR INDUSTRIES N.V.	49.46x	16.93x	36.87x	1.67%	20.08B
HWATSING TECHNOLOGY CO., LTD.	97.33x	22.08x	80.37x	0.15%	20.02B
Average	58.30x	14.22x	52.97x	0.5%	72.59B
Weighted average by Cap.	47.33x	12.43x	42.44x	0.42%