Valuation Disco Corporation Thailand S.E.

Stocks

DISCO80

TH015012A505

Semiconductor Equipment & Testing

End-of-day quote Thailand S.E. 20/08/2026			5-day change	1st Jan Change
12.50 ^THB	-1.57%		-3.85%	-

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	65,42,773	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	-1.5%	-	-
Enterprise Value (EV) ¹	11,15,729	14,93,968	59,80,985	30,10,690	63,57,640	61,85,328	60,88,244	59,65,180
Change	-	33.9%	300.34%	-49.66%	111.17%	-2.71%	-1.57%	-2.02%
P/E	18.7x	20x	73.6x	26.1x	49x	35.2x	28.9x	25.6x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	9.34x	7.8x	6.72x
PEG	-	0.8x	47.66x	0.6x	5.26x	0.9x	1.3x	2x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	11.8x	10.1x	8.92x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	11.2x	9.37x	8.14x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	23.4x	19.1x	16.5x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	24.7x	19.9x	16.9x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	48.6x	33.9x	26.2x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.06%	2.95%	3.81%
Dividend per Share ²	269.3	305.3	307	413	505	689.6	845.7	1,066
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.14%	1.4%	1.77%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,716	2,086	2,352
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	40.2%	40.5%	45.3%
Net sales ¹	2,53,781	2,84,135	3,07,554	3,93,300	4,36,889	5,52,456	6,49,734	7,33,268
EBITDA ¹	1,00,064	1,20,784	1,32,521	1,79,000	1,99,810	2,63,993	3,18,003	3,60,717
EBIT ¹	91,513	1,10,413	1,21,490	1,66,800	1,84,989	2,50,498	3,05,944	3,53,599
Net income ¹	66,206	82,891	84,205	1,23,900	1,35,521	1,85,469	2,26,321	2,61,373
Net Debt ¹	-1,25,771	-1,63,053	-2,15,486	-2,29,167	-2,84,575	-3,57,445	-4,54,529	-5,77,593
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	60,320.00	60,320.00	60,320.00
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

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.	37.52x	11.46x	32.79x	0.4%	39TCr
NAURA TECHNOLOGY GROUP CO., LTD.	67.21x	10.12x	51.66x	0.14%	7.69TCr
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	91.02x	20.71x	96.22x	0.08%	5.29TCr
ASM INTERNATIONAL N.V.	35.26x	9.37x	24.37x	0.49%	4.69TCr
DISCO CORPORATION	34.83x	11.09x	23.2x	1.15%	4.09TCr
PIOTECH INC.	98.65x	23.08x	100.54x	0.12%	2.97TCr
GLOBALFOUNDRIES INC.	37.36x	3.49x	10.69x	0.41%	2.67TCr
ACM RESEARCH (SHANGHAI), INC.	81.74x	15.97x	77.31x	0.31%	2.12TCr
BE SEMICONDUCTOR INDUSTRIES N.V.	49.32x	16.94x	36.88x	1.68%	2TCr
Average	59.21x	13.58x	50.41x	0.53%	7.88TCr
Weighted average by Cap.	48.63x	12.32x	41.91x	0.42%