|
Market Closed -
Japan Exchange
12:00:00 21/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,462.00 JPY | -3.88% |
|
-16.50% | -33.91% |
Company Valuation: DIP Corporation
Data adjusted to current consolidation scope
| Fiscal Period: February | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,89,106 | 1,96,979 | 1,44,337 | 1,11,734 | 1,05,934 | 76,482 | - | - |
| Change | - | 4.16% | -26.72% | -22.59% | -5.19% | -27.8% | - | - |
| Enterprise Value (EV) 1 | 1,72,537 | 1,75,005 | 1,25,220 | 93,577 | 88,195 | 65,211 | 68,234 | 70,521 |
| Change | - | 1.43% | -28.45% | -25.27% | -5.75% | -26.06% | 4.64% | 3.35% |
| P/E | 54x | 24.8x | 16x | 12.7x | 17.8x | 46.8x | 26.3x | 29x |
| PBR | 5.83x | 5.22x | 3.66x | 3.12x | 2.88x | 2.6x | 2.87x | 3.14x |
| PEG | - | 0x | 1.1x | 4.18x | -0.5x | -0.7x | 0.3x | -3.04x |
| Capitalization / Revenue | 4.79x | 3.99x | 2.68x | 1.98x | 1.93x | 1.48x | 1.47x | 1.42x |
| EV / Revenue | 4.37x | 3.55x | 2.33x | 1.66x | 1.61x | 1.26x | 1.32x | 1.31x |
| EV / EBITDA | 21.4x | 12.3x | 7.91x | 5.51x | 6.63x | 16.7x | 7.28x | 7.28x |
| EV / EBIT | 30.8x | 15.2x | 9.81x | 6.98x | 9.68x | 20.8x | 14.8x | 16.6x |
| EV / FCF | 26x | 19.3x | 23.2x | 8.35x | -79.4x | -51x | 23.7x | 18.8x |
| FCF Yield | 3.84% | 5.19% | 4.32% | 12% | -1.26% | -1.96% | 4.21% | 5.31% |
| Dividend per Share 2 | 61 | 72 | 88 | 95 | 95 | 96.67 | 96.6 | 97 |
| Rate of return | 1.8% | 2.05% | 3.36% | 4.45% | 4.7% | 6.36% | 6.35% | 6.38% |
| EPS 2 | 62.77 | 142 | 163.4 | 168.4 | 113.8 | 32.52 | 57.9 | 52.37 |
| Distribution rate | 97.2% | 50.7% | 53.8% | 56.4% | 83.5% | 297% | 167% | 185% |
| Net sales 1 | 39,515 | 49,356 | 53,782 | 56,386 | 54,853 | 51,751 | 51,880 | 53,799 |
| EBITDA 1 | 8,055 | 14,270 | 15,828 | 16,983 | 13,302 | 3,914 | 9,379 | 9,681 |
| EBIT 1 | 5,602 | 11,538 | 12,761 | 13,406 | 9,113 | 3,128 | 4,598 | 4,258 |
| Net income 1 | 3,487 | 7,936 | 9,051 | 8,951 | 5,956 | 1,700 | 3,025 | 2,741 |
| Net Debt 1 | -16,570 | -21,974 | -19,117 | -18,156 | -17,739 | -11,270 | -8,248 | -5,960 |
| Reference price 2 | 3,390.00 | 3,520.00 | 2,619.00 | 2,135.00 | 2,023.00 | 1,521.00 | 1,521.00 | 1,521.00 |
| Nbr of stocks (in thousands) | 55,784 | 55,960 | 55,111 | 52,334 | 52,365 | 52,313 | - | - |
| Announcement Date | 14/04/22 | 14/04/23 | 12/04/24 | 14/04/25 | 14/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 46.78x | 1.32x | 17.45x | 6.36% | 50Cr | |
| 33.64x | 5.97x | 22.82x | 0.14% | 17TCr | |
| 23.92x | 4.91x | 16.38x | 2.44% | 12TCr | |
| 20.47x | 6.29x | 13.36x | 4.32% | 4.01TCr | |
| 10.9x | 3.5x | 7.66x | 1.54% | 739.55Cr | |
| 17.55x | 0.31x | 7.82x | 4.79% | 676.69Cr | |
| 20.01x | 3.73x | 11.81x | 1.75% | 483.87Cr | |
| 11.74x | 0.26x | 7.06x | 4.59% | 443.74Cr | |
| 13.67x | 0.33x | 5.64x | 4.43% | 411.85Cr | |
| 13.21x | 1.16x | 6.72x | 3.03% | 398.5Cr | |
| Average | 21.19x | 2.78x | 11.67x | 3.34% | 3.54TCr | |
| Weighted average by Cap. | 27.27x | 5.27x | 18.29x | 1.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2379 Stock
- Valuation DIP Corporation
Select your edition
All financial news and data tailored to specific country editions
