Valuation Dawn Corp.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-21 EDT			5-day change	1st Jan Change
1,335.00 ^JPY	-1.62%		-0.22%	+7.79%

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	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,571	8,267	5,557	6,313	6,169	6,932
Change	-	25.82%	-32.78%	13.59%	-2.28%	12.37%
Enterprise Value (EV) ¹	5,023	6,483	3,485	4,525	4,246	5,204
Change	-	29.08%	-46.24%	29.82%	-6.17%	22.57%
P/E	35.9x	38.2x	21.5x	20.1x	16x	16.7x
PBR	4.33x	4.82x	2.85x	2.84x	2.48x	2.51x
PEG	-	2.1x	1.1x	1.4x	0.7x	1.84x
Capitalization / Revenue	6.26x	7.39x	4.55x	4.61x	4.11x	4.21x
EV / Revenue	4.78x	5.79x	2.85x	3.31x	2.83x	3.16x
EV / EBITDA	17.1x	18.8x	8.65x	10.1x	7.89x	8.99x
EV / EBIT	17.3x	19.1x	8.69x	10.2x	7.97x	9.07x
EV / FCF	20.1x	31.7x	15.8x	16.4x	12x	22.7x
FCF Yield	4.98%	3.15%	6.33%	6.1%	8.34%	4.41%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	31.36	37.07	44.18	50.55	62.52	68.2
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,050	1,119	1,222	1,368	1,500	1,646
EBITDA ¹	294	344	403	446	538	579
EBIT ¹	290	340	401	443	533	574
Net income ¹	200	237	283	321	388	418
Net Debt ¹	-1,548	-1,784	-2,072	-1,788	-1,923	-1,728
Reference price ²	1,125.00	1,415.50	951.50	1,014.50	1,000.00	1,137.50
Nbr of stocks (in thousands)	5,841	5,841	5,841	6,222	6,169	6,094
Announcement Date	8/27/20	8/27/21	8/26/22	8/30/23	8/29/24	8/25/25

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.	-	-	-	-	49.93M
ADOBE INC.	15.2x	4.1x	8.59x	-.--%	109B
APPLOVIN CORPORATION	19.46x	12.4x	14.76x	-.--%	102B
AUTODESK, INC.	30.03x	6.42x	15.56x	-.--%	53.59B
WORKDAY INC.	47.95x	4.43x	13.33x	-.--%	49.4B
ROPER TECHNOLOGIES, INC.	16.39x	5.87x	14.99x	0.87%	40.73B
PTC INC.	17.44x	6.65x	13.59x	-.--%	16.78B
GRAB HOLDINGS LIMITED	25.12x	2.32x	13.38x	-.--%	14.19B
ORACLE FINANCIAL SERVICES SOFTWARE LIMITED	26.74x	-	-	3.64%	10.64B
XERO LIMITED	78.01x	4.74x	19.38x	-.--%	10.4B
Average	30.70x	5.86x	14.20x	0.5%	40.75B
Weighted average by Cap.	24.65x	6.84x	13.04x	0.18%