Valuation Dawn Corp.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-15 EDT			5-day change	1st Jan Change
1,378.00 ^JPY	+0.80%		+0.36%	+11.26%

07-09	Dawn Corp. Provides Non-Consolidated Earning Guidance for the Fiscal Year Ending May 31, 2027	CI
07-09	Dawn Corp. Proposes Year End Dividend for the Fiscal Year Ended May 31, 2026, Payable on August 27, 2026 and Provides Year End Dividend Guidance for the Fiscal Year Ending May 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026
Market Cap ¹	8,267	5,557	6,313	6,169	6,932	8,203
Change	-	-32.78%	13.59%	-2.28%	12.37%	18.33%
Enterprise Value (EV) ¹	6,483	3,485	4,525	4,246	5,204	6,353
Change	-	-46.24%	29.82%	-6.17%	22.57%	22.08%
P/E	38.2x	21.5x	20.1x	16x	16.7x	8.75x
PBR	4.82x	2.85x	2.84x	2.48x	2.51x	2.71x
PEG	-	1.1x	1.4x	0.7x	1.84x	0x
Capitalization / Revenue	7.39x	4.55x	4.61x	4.11x	4.21x	4.73x
EV / Revenue	5.79x	2.85x	3.31x	2.83x	3.16x	3.66x
EV / EBITDA	18.8x	8.65x	10.1x	7.89x	8.99x	9.63x
EV / EBIT	19.1x	8.69x	10.2x	7.97x	9.07x	9.7x
EV / FCF	31.7x	15.8x	16.4x	12x	22.7x	11.3x
FCF Yield	3.15%	6.33%	6.1%	8.34%	4.41%	8.82%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	37.07	44.18	50.55	62.52	68.2	155.8
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,119	1,222	1,368	1,500	1,646	1,734
EBITDA ¹	344	403	446	538	579	660
EBIT ¹	340	401	443	533	574	655
Net income ¹	237	283	321	388	418	471
Net Debt ¹	-1,784	-2,072	-1,788	-1,923	-1,728	-1,850
Reference price ²	1,415.50	951.50	1,014.50	1,000.00	1,137.50	1,364.00
Nbr of stocks (in thousands)	5,841	5,841	6,222	6,169	6,094	6,014
Announcement Date	8/27/21	8/26/22	8/30/23	8/29/24	8/25/25	8/21/26

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.($)
DAWN CORP.	-	-	-	-	52.58M
APPLOVIN CORPORATION	21.34x	13.64x	16.26x	-.--%	112B
ADOBE INC.	14.56x	3.95x	8.27x	-.--%	106B
WORKDAY INC.	33.9x	4.23x	12.63x	-.--%	46.8B
AUTODESK, INC.	26.86x	5.53x	13.36x	-.--%	47.85B
ROPER TECHNOLOGIES, INC.	15.71x	5.67x	14.48x	0.91%	39.03B
PTC INC.	15.35x	5.94x	12.13x	-.--%	14.83B
GRAB HOLDINGS LIMITED	21.8x	2.09x	12.06x	-.--%	12.32B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	26.9x	-	-	3.61%	10.68B
XERO LIMITED	63.35x	3.9x	15.93x	-.--%	8.23B
Average	26.64x	5.62x	13.14x	0.5%	39.72B
Weighted average by Cap.	21.94x	7.17x	12.80x	0.19%