Valuation Disco Corporation OTC Markets

Stocks

DISP.F

JP3548600000

Semiconductor Equipment & Testing

Market Closed - OTC Markets Other stock markets 14:18:07 2026-06-12 EDT			5-day change	1st Jan Change
492.61 ^USD	+12.83%		+20.06%	+62.24%

06-03	Japan's Nikkei pulls back from record high on AI selloff	RE
05-20	Disco Corporation is Grinding Through the AI Gold Rush

Company Valuation: Disco Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,252,293	1,241,500	1,657,021	6,196,471	3,239,857	8,666,116	-	-
Change	-	-0.86%	33.47%	273.95%	-47.71%	167.48%	-	-
Enterprise Value (EV) ¹	1,142,484	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	8,298,508	8,188,774
Change	-	-2.34%	33.9%	300.34%	-49.66%	111.17%	-1.04%	-1.32%
P/E Ratio	32x	18.7x	20x	73.6x	26.1x	49x	48.2x	40.6x
PBR	4.99x	4.24x	4.78x	15.3x	6.78x	11.3x	12.4x	10.4x
PEG	-	0.3x	0.8x	47.66x	0.6x	5.26x	1.3x	2.2x
Capitalization / Revenue	6.85x	4.89x	5.83x	20.1x	8.24x	15.2x	16.1x	14.1x
EV / Revenue	6.25x	4.4x	5.26x	19.4x	7.65x	14.6x	15.4x	13.3x
EV / EBITDA	19.1x	11.2x	12.4x	45.1x	16.8x	31.8x	32x	26.9x
EV / EBIT	21.5x	12.2x	13.5x	49.2x	18x	34.4x	34.2x	28.4x
EV / FCF	26.2x	27.8x	21.7x	73.7x	56.3x	-2,856x	65.5x	44.6x
FCF Yield	3.82%	3.59%	4.6%	1.36%	1.78%	-0.04%	1.53%	2.24%
Dividend per Share ²	225.7	269.3	305.3	307	413	505	636.4	799
Rate of return	1.95%	2.35%	2%	0.54%	1.38%	0.82%	0.8%	1%
EPS ²	361.8	611.7	765.5	777.3	1,143	1,250	1,657	1,969
Distribution rate	62.4%	44%	39.9%	39.5%	36.1%	40.4%	38.4%	40.6%
Net sales ¹	182,857	253,781	284,135	307,554	393,300	436,889	537,814	614,713
EBITDA ¹	59,921	100,064	120,784	132,521	179,000	199,810	258,982	304,939
EBIT ¹	53,106	91,513	110,413	121,490	166,800	184,989	242,442	288,513
Net income ¹	39,091	66,206	82,891	84,205	123,900	135,521	179,746	213,611
Net Debt ¹	-109,809	-125,771	-163,053	-215,486	-229,167	-284,575	-367,608	-477,342
Reference price ²	11,583.33	11,466.67	15,300.00	57,190.00	29,895.00	79,900.00	79,900.00	79,900.00
Nbr of stocks (in thousands)	108,112	108,270	108,302	108,349	108,375	108,462	-	-
Announcement Date	4/22/21	4/21/22	4/20/23	4/25/24	4/17/25	4/22/26	-	-

¹JPY in Million²JPY

Estimates

P/E Ratio, Detailed evolution

Sector Comparison:

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.($)
APPLIED MATERIALS, INC.	43.62x	13.38x	39.02x	0.34%	450B
NAURA TECHNOLOGY GROUP CO., LTD.	62.46x	9.47x	47.61x	0.16%	71.46B
ASM INTERNATIONAL N.V.	46.33x	12.1x	31.68x	0.39%	57.45B
GLOBALFOUNDRIES, INC.	59.62x	5.88x	17.31x	0.05%	44.63B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	81.79x	16.42x	76.2x	0.1%	42.08B
BE SEMICONDUCTOR INDUSTRIES N.V.	81.25x	26.4x	59.42x	1.06%	29.06B
PIOTECH INC.	92.98x	21.1x	91.17x	0.13%	26.83B
HANMI SEMICONDUCTOR CO., LTD.	108.4x	43.03x	85.39x	0.28%	22.59B
ACM RESEARCH (SHANGHAI), INC.	81.43x	16.03x	72.04x	0.25%	21.71B
Average	73.10x	18.20x	57.76x	0.31%	85.13B
Weighted average by Cap.	54.75x	14.36x	44.95x	0.32%