Valuation Disco Corporation

Stocks

6146

JP3548600000

Semiconductor Equipment & Testing

Market Closed - Japan Exchange Other stock markets 12:00:00 19/06/2026 pm IST			5-day change	1st Jan Change
84,900.00 ^JPY	-0.11%		+21.23%	+76.25%

04/06	Japan's Nikkei pulls back from record high on AI selloff	RE
20/05	Disco Corporation is Grinding Through the AI Gold Rush

Company Valuation: Disco Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,52,293	12,41,500	16,57,021	61,96,471	32,39,857	92,08,426	-	-
Change	-	-0.86%	33.47%	273.95%	-47.71%	184.22%	-	-
Enterprise Value (EV) ¹	11,42,484	11,15,729	14,93,968	59,80,985	30,10,690	63,57,640	88,39,585	87,34,997
Change	-	-2.34%	33.9%	300.34%	-49.66%	111.17%	-0.99%	-1.18%
P/E	32x	18.7x	20x	73.6x	26.1x	49x	51x	42.5x
PBR	4.99x	4.24x	4.78x	15.3x	6.78x	11.3x	13.2x	11.1x
PEG	-	0.3x	0.8x	47.66x	0.6x	5.26x	1.3x	2.1x
Capitalization / Revenue	6.85x	4.89x	5.83x	20.1x	8.24x	15.2x	17.1x	14.8x
EV / Revenue	6.25x	4.4x	5.26x	19.4x	7.65x	14.6x	16.4x	14x
EV / EBITDA	19.1x	11.2x	12.4x	45.1x	16.8x	31.8x	34.2x	28.5x
EV / EBIT	21.5x	12.2x	13.5x	49.2x	18x	34.4x	36.2x	29.9x
EV / FCF	26.2x	27.8x	21.7x	73.7x	56.3x	-2,856x	68.1x	48.5x
FCF Yield	3.82%	3.59%	4.6%	1.36%	1.78%	-0.04%	1.47%	2.06%
Dividend per Share ²	225.7	269.3	305.3	307	413	505	657.1	817.6
Rate of return	1.95%	2.35%	2%	0.54%	1.38%	0.82%	0.77%	0.96%
EPS ²	361.8	611.7	765.5	777.3	1,143	1,250	1,664	1,996
Distribution rate	62.4%	44%	39.9%	39.5%	36.1%	40.4%	39.5%	41%
Net sales ¹	1,82,857	2,53,781	2,84,135	3,07,554	3,93,300	4,36,889	5,39,238	6,23,976
EBITDA ¹	59,921	1,00,064	1,20,784	1,32,521	1,79,000	1,99,810	2,58,565	3,07,022
EBIT ¹	53,106	91,513	1,10,413	1,21,490	1,66,800	1,84,989	2,43,898	2,92,618
Net income ¹	39,091	66,206	82,891	84,205	1,23,900	1,35,521	1,80,523	2,16,548
Net Debt ¹	-1,09,809	-1,25,771	-1,63,053	-2,15,486	-2,29,167	-2,84,575	-3,68,841	-4,73,429
Reference price ²	11,583.33	11,466.67	15,300.00	57,190.00	29,895.00	84,900.00	84,900.00	84,900.00
Nbr of stocks (in thousands)	1,08,112	1,08,270	1,08,302	1,08,349	1,08,375	1,08,462	-	-
Announcement Date	22/04/21	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.($)
DISCO CORPORATION	70.38x	20.96x	46.18x	0.53%	5.73TCr
APPLIED MATERIALS, INC.	47.32x	14.56x	42.35x	0.32%	49TCr
NAURA TECHNOLOGY GROUP CO., LTD.	67.5x	10.25x	51.5x	0.15%	7.73TCr
ASM INTERNATIONAL N.V.	48.87x	12.79x	33.41x	0.37%	6.01TCr
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	98.49x	19.53x	90.62x	0.09%	4.99TCr
GLOBALFOUNDRIES, INC.	62.88x	6.22x	18.3x	0.05%	4.71TCr
PIOTECH INC.	105.78x	24.11x	104.1x	0.12%	3.06TCr
BE SEMICONDUCTOR INDUSTRIES N.V.	80.67x	26.28x	59x	1.06%	2.89TCr
ACM RESEARCH (SHANGHAI), INC.	101.24x	20.04x	90.06x	0.2%	2.7TCr
SHENZHEN HAN'S CNC TECHNOLOGY CO., LTD.	100.78x	16.14x	70.82x	0.29%	2.29TCr
Average	78.39x	17.09x	60.63x	0.32%	8.91TCr
Weighted average by Cap.	60.44x	15.23x	49.06x	0.31%