Valuation Daio Paper Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-23 EDT			5-day change	1st Jan Change
903.00 ^JPY	-0.88%		-4.44%	-3.01%

03-27	Daio Paper Corporation completed the acquisition of 16.24% stake in Hokuetsu Corporation from Daio Kaiun Co.,Ltd. and Misuga Kaiun Co., Ltd.	CI
03-19	Daio Paper Corporation's Equity Buyback announced on March 18, 2026, has expired with 12,240,000 shares, representing 7.35% for ¥13,721.04 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	314,367	262,818	171,798	193,234	136,956	139,258	-	-
Change	-	-16.4%	-34.63%	12.48%	-29.12%	1.68%	-	-
Enterprise Value (EV) ¹	614,416	552,295	530,823	529,040	468,404	483,029	442,891	425,391
Change	-	-10.11%	-3.89%	-0.34%	-11.46%	3.12%	-9.21%	-3.95%
P/E	13.7x	11.1x	-4.95x	42.9x	-12.2x	19x	12.8x	9x
PBR	1.32x	1.01x	0.73x	0.78x	0.58x	0.7x	0.59x	0.56x
PEG	-	3.68x	0x	-0x	0x	-0x	0.3x	0.2x
Capitalization / Revenue	0.56x	0.43x	0.27x	0.29x	0.2x	0.24x	0.2x	0.2x
EV / Revenue	1.09x	0.9x	0.82x	0.79x	0.7x	0.72x	0.64x	0.61x
EV / EBITDA	8.65x	7.33x	24.5x	8.89x	8.58x	7.18x	6.41x	5.79x
EV / EBIT	16.7x	14.7x	-24.8x	36.8x	47.8x	20.1x	18.3x	12.7x
EV / FCF	-15.6x	61.5x	-6.31x	16.2x	46.5x	14.9x	13.7x	15.8x
FCF Yield	-6.43%	1.63%	-15.9%	6.19%	2.15%	6.73%	7.32%	6.34%
Dividend per Share ²	17	22	16	16	14	14	15.33	16.67
Rate of return	0.9%	1.39%	1.55%	1.38%	1.7%	1.37%	1.7%	1.85%
EPS ²	138.7	142.9	-209	27.1	-67.29	53.73	70.66	100.3
Distribution rate	12.3%	15.4%	-7.66%	59%	-20.8%	26.1%	21.7%	16.6%
Net sales ¹	562,928	612,314	646,213	671,688	668,912	666,770	689,950	691,715
EBITDA ¹	71,010	75,379	21,687	59,491	54,622	67,262	69,050	73,500
EBIT ¹	36,873	37,569	-21,441	14,367	9,807	24,032	24,250	33,387
Net income ¹	22,115	23,721	-34,705	4,507	-11,197	8,886	10,900	15,466
Net Debt ¹	300,049	289,477	359,025	335,806	331,448	325,276	303,633	286,133
Reference price ²	1,899.00	1,583.00	1,034.00	1,161.50	823.00	903.00	903.00	903.00
Nbr of stocks (in thousands)	165,543	166,025	166,149	166,366	166,411	154,217	-	-
Announcement Date	5/14/21	5/13/22	5/12/23	5/15/24	5/15/25	5/15/26	-	-

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.($)
DAIO PAPER CORPORATION	19.04x	0.74x	7.33x	1.61%	870M
UPM-KYMMENE OYJ	14.38x	1.59x	9.5x	6.15%	14.69B
SUZANO S.A.	5.46x	2.25x	5.26x	3.78%	10.12B
HOLMEN AB	19.75x	2.36x	11.49x	3.25%	4.85B
OJI HOLDINGS CORPORATION	15.32x	0.82x	11.67x	4.5%	4.21B
KLABIN S.A.	9.51x	2.15x	5.9x	5.74%	4.05B
EMPRESAS CMPC S.A.	15.69x	1.03x	6.51x	1.35%	2.89B
XIANHE CO.,LTD.	14.34x	-	-	2.45%	2.82B
THE NAVIGATOR COMPANY, S.A.	12.92x	1.52x	7.19x	6.53%	2.8B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	8.68x	0.93x	4.04x	2.19%	2.02B
Average	13.51x	1.49x	7.65x	3.75%	4.93B
Weighted average by Cap.	12.60x	1.71x	8.06x	4.49%