Valuation Disco Corporation Boerse Muenchen

Stocks

D65

JP3548600000

Semiconductor Equipment & Testing

Real-time Boerse Muenchen 11:00:08 25/09/2026 am IST			5-day change	1st Jan Change
298.00 ^EUR	+2.05%		+3.42%	-

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	57,83,499	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	-12.93%	-	-
Enterprise Value (EV) ¹	11,15,729	14,93,968	59,80,985	30,10,690	63,57,640	54,28,818	53,30,550	52,03,367
Change	-	33.9%	300.34%	-49.66%	111.17%	-14.61%	-1.81%	-2.39%
P/E	18.7x	20x	73.6x	26.1x	49x	30.7x	24.9x	21.3x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	8.23x	6.83x	5.85x
PEG	-	0.8x	47.66x	0.6x	5.26x	0.8x	1.1x	1.3x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	10.3x	8.68x	7.61x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	9.68x	8x	6.85x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	20.3x	16.4x	13.9x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	21.3x	16.9x	14.1x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	43x	30.3x	24.2x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.33%	3.3%	4.13%
Dividend per Share ²	269.3	305.3	307	413	505	686.4	848.8	1,074
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.29%	1.59%	2.01%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,738	2,141	2,502
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	39.5%	39.6%	42.9%
Net sales ¹	2,53,781	2,84,135	3,07,554	3,93,300	4,36,889	5,60,701	6,66,446	7,59,523
EBITDA ¹	1,00,064	1,20,784	1,32,521	1,79,000	1,99,810	2,67,341	3,24,254	3,74,918
EBIT ¹	91,513	1,10,413	1,21,490	1,66,800	1,84,989	2,54,716	3,14,546	3,67,750
Net income ¹	66,206	82,891	84,205	1,23,900	1,35,521	1,87,927	2,32,255	2,71,380
Net Debt ¹	-1,25,771	-1,63,053	-2,15,486	-2,29,167	-2,84,575	-3,54,681	-4,52,950	-5,80,132
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	53,320.00	53,320.00	53,320.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
APPLIED MATERIALS, INC.	35.97x	10.91x	31.54x	0.42%	38TCr
NAURA TECHNOLOGY GROUP CO., LTD.	63.39x	9.34x	50.02x	0.14%	7.06TCr
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	62.44x	18.56x	81.31x	0.13%	4.81TCr
ASM INTERNATIONAL N.V.	36.03x	9.46x	24.55x	0.49%	4.64TCr
DISCO CORPORATION	30.67x	9.68x	20.31x	1.29%	3.64TCr
PIOTECH INC.	76.47x	23.1x	87.8x	0.13%	3.02TCr
GLOBALFOUNDRIES INC.	35.96x	3.38x	10.29x	0.43%	2.58TCr
ACM RESEARCH (SHANGHAI), INC.	83.99x	16.42x	79.49x	0.3%	2.18TCr
HWATSING TECHNOLOGY CO., LTD.	73.57x	19.54x	69.37x	0.19%	1.82TCr
Average	55.39x	13.38x	50.52x	0.39%	7.49TCr
Weighted average by Cap.	44.84x	11.80x	40.23x	0.4%