Valuation Dawn Corp.

Stocks

Delayed Japan Exchange 21:26:14 2026-10-05 EDT			5-day change	1st Jan Change
1,347.00 ^JPY	+0.67%		+0.30%	+8.76%

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.	-	-	-	-	50.29M
MICROSOFT CORPORATION	26.27x	9.71x	15.87x	0.75%	3,843B
PALANTIR TECHNOLOGIES INC.	121.59x	53.78x	87.57x	-.--%	454B
ORACLE CORPORATION	21.42x	6.06x	10.62x	1.4%	431B
PALO ALTO NETWORKS, INC.	255.85x	22.84x	66.87x	-.--%	330B
CROWDSTRIKE HOLDINGS, INC.	2700.4x	45.28x	148.08x	-.--%	277B
SAP SE	26.03x	5.22x	16.46x	1.46%	239B
SERVICENOW, INC.	86.99x	8.45x	22.61x	-.--%	139B
FORTINET, INC.	58.52x	15.77x	41.53x	-.--%	133B
DATADOG, INC.	495.26x	21.25x	83.97x	-.--%	99.54B
Average	421.37x	20.93x	54.84x	0.4%	594.51B
Weighted average by Cap.	180.55x	15.31x	31.85x	0.65%