Valuation Disco Corporation OTC Markets

Stocks

DISPF

JP3548600000

Semiconductor Equipment & Testing

Delayed OTC Markets 01:26:50 26/08/2026 am IST			5-day change	1st Jan Change
371.15 ^USD	-4.72%		-1.44%	+22.24%

24/07	Disco Corp Announces Appointment of Andre Mintz to Board of Directors, Effective July 21, 2026	CI
23/07	Disco Corporation Announced the Revision of Dividend Forecasts for the Second Quarter Ending September 30, 2026	CI

Company Valuation: Disco Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	12,41,500	16,57,021	61,96,471	32,39,857	66,42,215	65,74,229	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	-1.02%	-	-
Enterprise Value (EV) ¹	11,15,729	14,93,968	59,80,985	30,10,690	63,57,640	62,16,974	61,19,902	59,94,248
Change	-	33.9%	300.34%	-49.66%	111.17%	-2.21%	-1.56%	-2.05%
P/E	18.7x	20x	73.6x	26.1x	49x	35.3x	29x	25.6x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	9.42x	7.85x	6.77x
PEG	-	0.8x	47.66x	0.6x	5.26x	0.9x	1.3x	1.9x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	11.8x	10.1x	8.87x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	11.2x	9.37x	8.09x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	23.6x	19.1x	16.4x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	24.8x	19.9x	16.8x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	49.2x	35.2x	28.8x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.03%	2.84%	3.47%
Dividend per Share ²	269.3	305.3	307	413	505	691.2	845.1	1,068
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.14%	1.39%	1.76%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,719	2,093	2,375
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	40.2%	40.4%	45%
Net sales ¹	2,53,781	2,84,135	3,07,554	3,93,300	4,36,889	5,55,847	6,53,040	7,41,037
EBITDA ¹	1,00,064	1,20,784	1,32,521	1,79,000	1,99,810	2,63,827	3,19,643	3,66,024
EBIT ¹	91,513	1,10,413	1,21,490	1,66,800	1,84,989	2,51,092	3,06,925	3,56,983
Net income ¹	66,206	82,891	84,205	1,23,900	1,35,521	1,85,851	2,27,020	2,63,847
Net Debt ¹	-1,25,771	-1,63,053	-2,15,486	-2,29,167	-2,84,575	-3,57,255	-4,54,326	-5,79,981
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	60,700.00	60,700.00	60,700.00
Nbr of stocks (in thousands)	1,08,270	1,08,302	1,08,349	1,08,375	1,08,462	1,08,468	-	-
Announcement Date	21/04/22	20/04/23	25/04/24	17/04/25	22/04/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

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.($)
APPLIED MATERIALS, INC.	36.4x	11.07x	31.95x	0.41%	38TCr
NAURA TECHNOLOGY GROUP CO., LTD.	66.31x	9.99x	50.74x	0.14%	7.56TCr
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	65.55x	19.45x	86.87x	0.12%	5.04TCr
ASM INTERNATIONAL N.V.	35.77x	9.41x	24.42x	0.49%	4.73TCr
DISCO CORPORATION	35.31x	11.2x	23.6x	1.14%	4.13TCr
PIOTECH INC.	68.55x	20.76x	65.55x	0.13%	2.82TCr
GLOBALFOUNDRIES INC.	35.31x	3.29x	10.08x	0.44%	2.52TCr
ACM RESEARCH (SHANGHAI), INC.	80.75x	15.77x	76.36x	0.31%	2.1TCr
HWATSING TECHNOLOGY CO., LTD.	60.62x	20.56x	78.26x	0.21%	1.93TCr
Average	53.84x	13.50x	49.76x	0.38%	7.66TCr
Weighted average by Cap.	45.01x	11.98x	40.24x	0.39%