|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,400.00 JPY | +0.69% |
|
0.00% | +20.01% |
| 05-14 | DIC Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
| 05-13 | Oasis Management Company is making shareholder proposal to DIC Corp, filing shows | RE |
Company Valuation: DIC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 274,123 | 220,164 | 262,350 | 320,406 | 345,867 | 413,781 | - | - |
| Change | - | -19.68% | 19.16% | 22.13% | 7.95% | 19.64% | - | - |
| Enterprise Value (EV) 1 | 614,881 | 666,113 | 703,775 | 742,869 | 735,231 | 797,109 | 744,967 | 730,771 |
| Change | - | 8.33% | 5.65% | 5.55% | -1.03% | 8.42% | -6.54% | -1.91% |
| P/E | 62.8x | 12.5x | -6.58x | 15x | 10.7x | 10.8x | 11.9x | 10.2x |
| PBR | 0.79x | 0.57x | 0.72x | 0.8x | 0.73x | 0.87x | 0.81x | 0.72x |
| PEG | - | 0x | 0x | -0x | 0.2x | 0.6x | -1.37x | 0.6x |
| Capitalization / Revenue | 0.32x | 0.21x | 0.25x | 0.3x | 0.33x | 0.37x | 0.36x | 0.35x |
| EV / Revenue | 0.72x | 0.63x | 0.68x | 0.69x | 0.7x | 0.71x | 0.65x | 0.62x |
| EV / EBITDA | 7.59x | 7.53x | 9.91x | 7.55x | 6.86x | 6.78x | 6.23x | 5.76x |
| EV / EBIT | 14.3x | 16.8x | 39.2x | 16.7x | 14.1x | 12.7x | 11.8x | 10.6x |
| EV / FCF | -5.98x | -16x | 21.5x | 787x | 22.8x | 31x | 9.51x | 17.3x |
| FCF Yield | -16.7% | -6.24% | 4.65% | 0.13% | 4.38% | 3.23% | 10.5% | 5.77% |
| Dividend per Share 2 | 100 | 100 | 80 | 100 | 200 | 176.7 | 216.7 | 180 |
| Rate of return | 3.45% | 4.3% | 2.89% | 2.96% | 5.47% | 4.04% | 4.96% | 4.12% |
| EPS 2 | 46.12 | 186 | -421.1 | 225.1 | 341.7 | 403.1 | 368.1 | 428.3 |
| Distribution rate | 217% | 53.7% | -19% | 44.4% | 58.5% | 43.8% | 58.9% | 42% |
| Net sales 1 | 855,400 | 1,054,201 | 1,038,736 | 1,071,127 | 1,052,194 | 1,128,167 | 1,147,033 | 1,169,400 |
| EBITDA 1 | 81,000 | 88,474 | 71,040 | 98,452 | 107,158 | 117,525 | 119,492 | 126,900 |
| EBIT 1 | 42,900 | 39,682 | 17,943 | 44,521 | 52,192 | 62,667 | 63,367 | 69,050 |
| Net income 1 | 4,400 | 17,610 | -39,857 | 21,313 | 32,353 | 38,167 | 34,850 | 40,550 |
| Net Debt 1 | 340,758 | 445,949 | 441,425 | 422,463 | 389,364 | 383,327 | 331,186 | 316,990 |
| Reference price 2 | 2,896.00 | 2,326.00 | 2,771.50 | 3,384.00 | 3,653.00 | 4,370.00 | 4,370.00 | 4,370.00 |
| Nbr of stocks (in thousands) | 94,656 | 94,653 | 94,660 | 94,683 | 94,680 | 94,687 | - | - |
| Announcement Date | 2/18/22 | 2/14/23 | 2/13/24 | 2/12/25 | 2/16/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.98x | 0.71x | 6.83x | 3.99% | 2.63B | |
| 13.59x | - | - | 4.67% | 6.4B | |
| 14.9x | - | - | 2.26% | 2.25B | |
| 10.19x | 0.61x | 6.44x | 2.75% | 1.31B | |
| 29.47x | - | - | 0.61% | 838M | |
| 11.5x | 0.49x | 6.99x | 4% | 765M | |
| Average | 15.11x | 0.60x | 6.75x | 3.05% | 2.36B | |
| Weighted average by Cap. | 13.82x | 0.65x | 6.75x | 3.71% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4631 Stock
- Valuation DIC Corporation
Select your edition
All financial news and data tailored to specific country editions
