|
Market Closed -
Japan Exchange
12:00:00 19/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,574.00 JPY | -5.35% |
|
-10.67% | -28.84% |
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 | 82,341 | - | - |
| Change | - | 4.16% | -26.72% | -22.59% | -5.19% | -22.27% | - | - |
| Enterprise Value (EV) 1 | 1,72,537 | 1,75,005 | 1,25,220 | 93,577 | 88,195 | 71,070 | 74,093 | 76,381 |
| Change | - | 1.43% | -28.45% | -25.27% | -5.75% | -19.42% | 4.25% | 3.09% |
| P/E | 54x | 24.8x | 16x | 12.7x | 17.8x | 27.3x | 22.6x | 21.9x |
| PBR | 5.83x | 5.22x | 3.66x | 3.12x | 2.88x | 2.69x | 2.97x | 3.25x |
| PEG | - | 0x | 1.1x | 4.18x | -0.5x | -0.6x | 1.1x | 7.34x |
| Capitalization / Revenue | 4.79x | 3.99x | 2.68x | 1.98x | 1.93x | 1.58x | 1.57x | 1.5x |
| EV / Revenue | 4.37x | 3.55x | 2.33x | 1.66x | 1.61x | 1.36x | 1.41x | 1.39x |
| EV / EBITDA | 21.4x | 12.3x | 7.91x | 5.51x | 6.63x | 18.2x | 7.9x | 7.89x |
| EV / EBIT | 30.8x | 15.2x | 9.81x | 6.98x | 9.68x | 14.2x | 13.2x | 12.9x |
| EV / FCF | 26x | 19.3x | 23.2x | 8.35x | -79.4x | -55.6x | 25.8x | 20.4x |
| FCF Yield | 3.84% | 5.19% | 4.32% | 12% | -1.26% | -1.8% | 3.88% | 4.9% |
| 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% | 6.14% | 6.14% | 6.16% |
| EPS 2 | 62.77 | 142 | 163.4 | 168.4 | 113.8 | 57.72 | 69.66 | 71.74 |
| Distribution rate | 97.2% | 50.7% | 53.8% | 56.4% | 83.5% | 167% | 139% | 135% |
| Net sales 1 | 39,515 | 49,356 | 53,782 | 56,386 | 54,853 | 52,151 | 52,520 | 54,866 |
| 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 | 5,006 | 5,598 | 5,924 |
| Net income 1 | 3,487 | 7,936 | 9,051 | 8,951 | 5,956 | 3,019 | 3,639 | 3,754 |
| 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 | 1,574.00 | 1,574.00 | 1,574.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 28.81x | 1.45x | 19.35x | 5.81% | 55Cr | |
| 32.96x | 5.84x | 22.35x | 0.14% | 16TCr | |
| 23.61x | 4.84x | 16.16x | 2.48% | 11TCr | |
| 20.29x | 6.24x | 13.25x | 4.35% | 3.97TCr | |
| 11.05x | 3.57x | 7.82x | 1.52% | 748.04Cr | |
| 17.67x | 0.31x | 7.86x | 4.75% | 682.34Cr | |
| 20.12x | 3.75x | 11.86x | 1.75% | 487.14Cr | |
| 11.66x | 0.26x | 7.03x | 4.62% | 441.36Cr | |
| 13.77x | 0.34x | 5.68x | 4.4% | 415.52Cr | |
| 13.21x | 1.16x | 6.72x | 3.03% | 398.44Cr | |
| Average | 19.31x | 2.78x | 11.81x | 3.29% | 3.49TCr | |
| Weighted average by Cap. | 26.77x | 5.18x | 17.96x | 1.68% |
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
