Valuation Daiichikosho Co., Ltd.

Equities

Delayed Japan Exchange Other stock markets 12:00:00 21/01/2026 pm IST			5-day change	1st Jan Change
1,699.00 ^JPY	-0.47%		+0.41%	+0.83%

10/11	Daiichikosho Co., Ltd. Announces Dividend for the Second Quarter End of Fiscal Year Ending March 31, 2026, Payable on December 5, 2025	CI
10/11	Daiichikosho Co., Ltd. Provides Consolidated Earnings Guidance for Full Fiscal Year Ending March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,34,614	1,89,984	2,38,462	2,07,138	1,79,771	1,76,464	-	-
Change	-	-19.02%	25.52%	-13.14%	-13.21%	-1.84%	-	-
Enterprise Value (EV) ¹	2,16,187	1,69,573	2,11,296	2,21,862	1,91,393	1,85,721	1,82,286	1,78,212
Change	-	-21.56%	24.6%	5%	-13.73%	-2.96%	-1.85%	-2.24%
P/E ratio	-12.7x	36.6x	28.7x	16.6x	9.97x	12.8x	12.8x	13.1x
PBR	2.24x	1.83x	2.24x	1.93x	1.55x	1.47x	1.41x	1.35x
PEG	-	-0x	0.5x	0.3x	0.2x	-0.6x	-19.08x	-6.6x
Capitalization / Revenue	2.51x	2x	1.86x	1.41x	1.17x	1.08x	1.04x	1.03x
EV / Revenue	2.32x	1.79x	1.65x	1.51x	1.25x	1.14x	1.08x	1.04x
EV / EBITDA	16.6x	14.5x	8.83x	7.02x	5.75x	5.54x	5.11x	4.91x
EV / EBIT	-80.3x	-587x	16.3x	11.9x	10.7x	10.4x	9.42x	9.13x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	56.5	56.5	56.5	57	57	62	60	57
Rate of return	2.63%	3.25%	2.59%	2.94%	3.31%	3.63%	3.51%	3.34%
EPS ²	-169.3	47.6	76.21	117	172.6	133.8	132.9	130.3
Distribution rate	-33.4%	119%	74.1%	48.7%	33%	46.3%	45.1%	43.8%
Net sales ¹	93,316	94,787	1,28,156	1,46,746	1,53,020	1,63,347	1,69,425	1,72,102
EBITDA ¹	13,010	11,669	23,929	31,612	33,267	33,547	35,647	36,322
EBIT ¹	-2,693	-289	12,954	18,601	17,945	17,874	19,344	19,522
Net income ¹	-18,782	5,196	8,320	12,568	18,178	13,882	13,713	13,612
Net Debt ¹	-18,427	-20,411	-27,166	14,724	11,622	9,256	5,822	1,748
Reference price ²	2,145.00	1,740.00	2,184.00	1,938.50	1,720.50	1,707.00	1,707.00	1,707.00
Nbr of stocks (in thousands)	1,09,377	1,09,186	1,09,186	1,06,855	1,04,488	1,03,377	-	-
Announcement Date	13/05/21	12/05/22	15/05/23	13/05/24	12/05/25	-	-	-

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.($)
DAIICHIKOSHO CO., LTD.	12.76x	1.14x	5.54x	3.63%	111.74Cr
ROKU, INC.	314.02x	2.79x	33.06x	-.--%	1.52TCr
POWERSOFT S.P.A.	16.06x	2.82x	10.74x	5.19%	24Cr
Average	114.28x	2.25x	16.45x	2.94%	551.21Cr
Weighted average by Cap.	289.38x	2.68x	30.88x	0.32%