Valuation Disco Corporation

Stocks

6146

JP3548600000

Semiconductor Equipment & Testing

Market Closed - Japan Exchange 12:00:00 11/09/2026 pm IST			5-day change	1st Jan Change
51,980.00 ^JPY	-2.99%		-4.55%	+7.91%

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	56,38,152	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	-15.12%	-	-
Enterprise Value (EV) ¹	11,15,729	14,93,968	59,80,985	30,10,690	63,57,640	52,83,472	51,85,203	50,58,020
Change	-	33.9%	300.34%	-49.66%	111.17%	-16.9%	-1.86%	-2.45%
P/E	18.7x	20x	73.6x	26.1x	49x	29.9x	24.5x	21.4x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	8.04x	6.69x	5.74x
PEG	-	0.8x	47.66x	0.6x	5.26x	0.8x	1.1x	1.5x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	10.1x	8.51x	7.45x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	9.43x	7.83x	6.68x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	19.8x	16x	13.6x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	20.8x	16.6x	13.8x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	42.4x	30.2x	24.1x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.36%	3.31%	4.16%
Dividend per Share ²	269.3	305.3	307	413	505	686.4	846.7	1,075
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.32%	1.63%	2.07%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,737	2,123	2,434
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	39.5%	39.9%	44.2%
Net sales ¹	2,53,781	2,84,135	3,07,554	3,93,300	4,36,889	5,60,264	6,62,548	7,57,083
EBITDA ¹	1,00,064	1,20,784	1,32,521	1,79,000	1,99,810	2,67,341	3,23,297	3,72,881
EBIT ¹	91,513	1,10,413	1,21,490	1,66,800	1,84,989	2,54,048	3,11,545	3,65,738
Net income ¹	66,206	82,891	84,205	1,23,900	1,35,521	1,87,718	2,30,338	2,70,230
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	51,980.00	51,980.00	51,980.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DISCO CORPORATION	29.93x	9.43x	19.76x	1.32%	3.67TCr
APPLIED MATERIALS, INC.	34.61x	10.51x	30.37x	0.43%	36TCr
NAURA TECHNOLOGY GROUP CO., LTD.	61.76x	9.05x	47.96x	0.15%	6.86TCr
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	62.61x	18.25x	80x	0.13%	4.74TCr
ASM INTERNATIONAL N.V.	35.9x	9.42x	24.46x	0.49%	4.72TCr
PIOTECH INC.	67.74x	20.39x	77.5x	0.15%	2.68TCr
GLOBALFOUNDRIES INC.	35.89x	3.37x	10.27x	0.43%	2.58TCr
ACM RESEARCH (SHANGHAI), INC.	75.84x	14.79x	71.6x	0.33%	1.97TCr
BE SEMICONDUCTOR INDUSTRIES N.V.	43.98x	15.03x	32.72x	1.88%	1.78TCr
HWATSING TECHNOLOGY CO., LTD.	70.58x	18.72x	66.46x	0.19%	1.75TCr
Average	51.88x	12.90x	46.11x	0.55%	6.7TCr
Weighted average by Cap.	42.98x	11.35x	38.02x	0.45%