Valuation Disco Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-09 EDT			5-day change	1st Jan Change
71,510.00 ^JPY	+4.81%		-6.96%	+48.45%

07-06	Disco Corporation Reports Preliminary Non-Consolidated Sales Results for the Fiscal First Quarter Ended June 2026	CI
07-06	Disco's Non-Consolidated Net Sales Climb 26% in Q1	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,241,500	1,657,021	6,196,471	3,239,857	6,642,215	7,400,753	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	11.42%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	7,034,701	6,933,310	6,816,240
Change	-	33.9%	300.34%	-49.66%	111.17%	10.65%	-1.44%	-1.69%
P/E	18.7x	20x	73.6x	26.1x	49x	40.7x	33.8x	30.4x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	10.6x	8.87x	7.54x
PEG	-	0.8x	47.66x	0.6x	5.26x	1.2x	1.7x	2.8x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	13.7x	11.8x	10.6x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	13x	11x	9.74x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	27.4x	22.7x	20.1x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	28.7x	23.5x	20.3x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	55.5x	39.3x	30.7x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	1.8%	2.54%	3.26%
Dividend per Share ²	269.3	305.3	307	413	505	656.7	819	1,026
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	0.96%	1.2%	1.5%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,678	2,021	2,243
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	39.1%	40.5%	45.8%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	542,041	628,861	700,152
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	257,044	305,113	339,848
EBIT ¹	91,513	110,413	121,490	166,800	184,989	245,177	295,018	336,039
Net income ¹	66,206	82,891	84,205	123,900	135,521	181,675	218,569	248,331
Net Debt ¹	-125,771	-163,053	-215,486	-229,167	-284,575	-366,052	-467,443	-584,513
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	68,230.00	68,230.00	68,230.00
Nbr of stocks (in thousands)	108,270	108,302	108,349	108,375	108,462	108,468	-	-
Announcement Date	4/21/22	4/20/23	4/25/24	4/17/25	4/22/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DISCO CORPORATION	40.66x	12.98x	27.37x	0.96%	45.5B
APPLIED MATERIALS, INC.	43.53x	13.43x	38.98x	0.34%	453B
NAURA TECHNOLOGY GROUP CO., LTD.	75.86x	11.43x	58.2x	0.13%	85.58B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	112.06x	23.26x	108.3x	0.08%	58.91B
ASM INTERNATIONAL N.V.	40.47x	10.53x	27.55x	0.44%	49.59B
GLOBALFOUNDRIES, INC.	50.41x	4.91x	14.43x	0.06%	37.3B
ACM RESEARCH (SHANGHAI), INC.	110.92x	22.01x	98.89x	0.19%	29.41B
SHENZHEN HAN'S CNC TECHNOLOGY CO., LTD.	93.3x	14.43x	63.5x	0.31%	20.88B
BE SEMICONDUCTOR INDUSTRIES N.V.	60.26x	19.86x	44.25x	1.41%	21.78B
HWATSING TECHNOLOGY CO., LTD.	105.68x	23.93x	87.11x	0.13%	21.39B
Average	73.31x	15.68x	56.86x	0.41%	82.33B
Weighted average by Cap.	57.49x	14.12x	47.65x	0.35%