Valuation Disco Corporation

Stocks

6146

JP3548600000

Semiconductor Equipment & Testing

Market Closed - Japan Exchange Other stock markets 12:00:00 31/07/2026 pm IST			5-day change	1st Jan Change
58,480.00 ^JPY	+12.74%		-3.96%	+21.40%

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	63,43,193	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	-4.5%	-	-
Enterprise Value (EV) ¹	11,15,729	14,93,968	59,80,985	30,10,690	63,57,640	59,85,747	58,88,663	57,65,600
Change	-	33.9%	300.34%	-49.66%	111.17%	-5.85%	-1.62%	-2.09%
P/E	18.7x	20x	73.6x	26.1x	49x	34.1x	28.2x	25.1x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	9.06x	7.56x	6.51x
PEG	-	0.8x	47.66x	0.6x	5.26x	0.9x	1.3x	2.1x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	11.5x	9.8x	8.69x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	10.9x	9.09x	7.9x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	22.7x	18.5x	16x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	23.9x	19.3x	16.5x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	47x	32.8x	25.3x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.13%	3.05%	3.95%
Dividend per Share ²	269.3	305.3	307	413	505	693.6	843	1,056
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.19%	1.44%	1.81%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,714	2,075	2,329
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	40.5%	40.6%	45.3%
Net sales ¹	2,53,781	2,84,135	3,07,554	3,93,300	4,36,889	5,49,589	6,47,592	7,30,110
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	2,50,216	3,04,325	3,50,230
Net income ¹	66,206	82,891	84,205	1,23,900	1,35,521	1,85,249	2,25,130	2,58,899
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	58,480.00	58,480.00	58,480.00
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.($)
DISCO CORPORATION	34.12x	10.89x	22.67x	1.19%	3.98TCr
APPLIED MATERIALS, INC.	38.67x	11.96x	34.86x	0.39%	40TCr
NAURA TECHNOLOGY GROUP CO., LTD.	64.96x	9.76x	49.76x	0.15%	7.38TCr
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	90.48x	19.05x	88.18x	0.1%	4.88TCr
ASM INTERNATIONAL N.V.	34.73x	9.24x	24.04x	0.49%	4.51TCr
PIOTECH INC.	95.97x	22.42x	96.8x	0.13%	2.85TCr
GLOBALFOUNDRIES INC.	36.99x	3.55x	10.42x	0.08%	2.74TCr
ACM RESEARCH (SHANGHAI), INC.	72.67x	14.26x	64.06x	0.29%	1.94TCr
HWATSING TECHNOLOGY CO., LTD.	92.06x	20.77x	75.6x	0.15%	1.88TCr
BE SEMICONDUCTOR INDUSTRIES N.V.	46.72x	15.95x	34.66x	1.8%	1.84TCr
Average	60.74x	13.78x	50.11x	0.48%	7.23TCr
Weighted average by Cap.	49.05x	12.47x	41.98x	0.4%