Valuation Daiichikosho Co., Ltd.

Equities

Market Closed - Japan Exchange Other stock markets 12:00:00 17/01/2025 pm IST			5-day change	1st Jan Change
1,741.50 ^JPY	-0.43%		-0.94%	-5.46%

07:30am	Daiichikosho Co., Ltd Announces Release of the Power of Singing	CI
11/11	Daiichikosho Co., Ltd. Provides Consolidated Earnings Guidance for the Year Ending March 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,62,497	2,34,614	1,89,984	2,38,462	2,07,138	1,83,602	-	-
Change	-	44.38%	-19.02%	25.52%	-13.14%	-11.36%	-	-
Enterprise Value (EV) ¹	1,28,336	2,16,187	1,69,573	2,11,296	2,21,862	1,89,832	1,82,998	1,75,440
Change	-	68.45%	-21.56%	24.6%	5%	-14.44%	-3.6%	-4.13%
P/E ratio	13x	-12.7x	36.6x	28.7x	16.6x	11.3x	12.7x	12.4x
PBR	1.21x	2.24x	1.83x	2.24x	1.93x	1.61x	1.52x	1.44x
PEG	-	0x	-0x	0.5x	0.3x	0.3x	-1.1x	5.17x
Capitalization / Revenue	1.11x	2.51x	2x	1.86x	1.41x	1.19x	1.15x	1.11x
EV / Revenue	0.88x	2.32x	1.79x	1.65x	1.51x	1.23x	1.14x	1.06x
EV / EBITDA	3.64x	16.6x	14.5x	8.83x	7.02x	5.51x	4.81x	4.52x
EV / EBIT	6.73x	-80.3x	-587x	16.3x	11.9x	9.87x	8.72x	8.04x
EV / FCF	1,90,83,421x	11,04,11,947x	1,42,45,002x	-	-99,65,934x	-	-	-
FCF Yield	0%	0%	0%	-	-0%	-	-	-
Dividend per Share ²	56.5	56.5	56.5	56.5	57	57	60	57
Rate of return	3.92%	2.63%	3.25%	2.59%	2.94%	3.26%	3.43%	3.26%
EPS ²	110.9	-169.3	47.6	76.21	117	155.1	137.9	141.2
Distribution rate	50.9%	-33.4%	119%	74.1%	48.7%	36.7%	43.5%	40.4%
Net sales ¹	1,46,297	93,316	94,787	1,28,156	1,46,746	1,53,984	1,59,839	1,64,738
EBITDA ¹	35,268	13,010	11,669	23,929	31,612	34,438	38,026	38,823
EBIT ¹	19,058	-2,693	-289	12,954	18,601	19,229	20,983	21,823
Net income ¹	12,555	-18,782	5,196	8,320	12,568	16,392	14,569	15,086
Net Debt ¹	-34,161	-18,427	-20,411	-27,166	14,724	6,230	-604.3	-8,162
Reference price ²	1,440.50	2,145.00	1,740.00	2,184.00	1,938.50	1,749.00	1,749.00	1,749.00
Nbr of stocks (in thousands)	1,12,806	1,09,377	1,09,186	1,09,186	1,06,855	1,04,975	-	-
Announcement Date	13/05/20	13/05/21	12/05/22	15/05/23	13/05/24	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
DAIICHIKOSHO CO., LTD.	11.27x	1.23x	5.51x	+3.26%	118.23Cr
ROKU, INC.	-70.54x	2.15x	40.06x	-.--%	1.09TCr
ZHEJIANG DAFENG INDUSTRY CO., LTD	16.79x	-	-	+1.17%	62Cr
POWERSOFT S.P.A.	14.42x	2.11x	7.9x	+6.16%	18Cr
Average	-7.02x	1.83x	17.83x	+2.65%	322.29Cr
Weighted average by Cap.	-57.68x	2.06x	36.27x	+0.44%