Valuation DIO Corporation

Stocks

End-of-day quote Korea S.E. 2026-09-10			5-day change	1st Jan Change
11,020.00 ^KRW	+0.09%		+0.27%	-34.75%

09-03	DIO Corporation's Equity buyback announced on February 23, 2026, has expired with 603,594 shares, representing 4.55% for KRW 9,999.99 million.	CI
09-03	Tranche Update on DIO Corporation's Equity Buyback Plan announced on February 23, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	553,046	290,931	325,349	223,309	226,141	141,127	-	-
Change	-	-47.39%	11.83%	-31.36%	1.27%	-37.59%	-	-
Enterprise Value (EV) ¹	631.2	380.2	434.7	283.3	264.6	200.1	181.1	174.1
Change	-	-39.76%	14.33%	-34.83%	-6.62%	-24.35%	-9.49%	-3.86%
P/E	19.3x	-14.3x	98.7x	-5.63x	-169x	6.53x	5.17x	5.26x
PBR	2.92x	1.75x	1.68x	1.14x	1.2x	0.69x	0.61x	0.54x
PEG	-	0x	-1x	0x	1.8x	-0x	0.2x	-2.81x
Capitalization / Revenue	3.69x	2.22x	2.09x	1.87x	1.38x	0.75x	0.59x	0.52x
EV / Revenue	4.21x	2.9x	2.79x	2.37x	1.61x	1.06x	0.76x	0.64x
EV / EBITDA	13.7x	43.4x	13.1x	-9.6x	13.6x	6.67x	4.25x	4.02x
EV / EBIT	18.1x	-86.3x	20.8x	-6.95x	26.2x	8.74x	4.98x	4.79x
EV / FCF	-48.9x	-32.3x	358x	27.2x	22.5x	66.7x	7.39x	8.93x
FCF Yield	-2.04%	-3.1%	0.28%	3.67%	4.44%	1.5%	13.5%	11.2%
Dividend per Share ³	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ³	1,932	-1,380	227	-2,865	-100	1,688	2,133	2,093
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	150	131.3	155.8	119.6	164.1	188.1	238.5	274
EBITDA ¹	46.22	8.764	33.21	-29.5	19.48	30	42.67	43.33
EBIT ¹	34.8	-4.405	20.9	-40.74	10.1	22.9	36.38	36.33
Net income ¹	28.12	-20.46	2.923	-41.32	-1.363	23.2	29.5	28.33
Net Debt ¹	78.19	89.31	109.4	60	38.42	59	40	33
Reference price ³	37,350.00	19,700.00	22,400.00	16,140.00	16,890.00	11,020.00	11,020.00	11,020.00
Nbr of stocks (in thousands)	14,807	14,768	14,524	13,836	13,389	12,806	-	-
Announcement Date	2/28/22	2/22/23	1/19/24	2/21/25	2/12/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

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.($)
DIO CORPORATION	6.52x	1.06x	6.67x	-	105M
STRYKER CORPORATION	21.4x	4.21x	14.68x	1.31%	106B
SMITH & NEPHEW PLC	17.48x	2.24x	8.7x	2.93%	11.68B
GLAUKOS CORPORATION	-222.27x	15.09x	1791.55x	-.--%	10.6B
IMEIK TECHNOLOGY DEVELOPMENT CO.,LTD.	21.66x	9.99x	17.29x	1.91%	4.08B
DOUBLE MEDICAL TECHNOLOGY INC.	24.1x	-	-	-	2.42B
INSPIRE MEDICAL SYSTEMS, INC.	-1542.46x	1.85x	8.68x	-.--%	1.92B
SHANGHAI MICROPORT ENDOVASCULAR MEDTECH CO., LTD.	16.5x	4.33x	8.46x	3.71%	1.55B
Average	-207.13x	5.54x	265.15x	1.64%	17.25B
Weighted average by Cap.	-19.44x	5.03x	153.01x	1.37%