Valuation Daio Paper Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:01:37 25/09/2026 +03			5-day change	1st Jan Change
5.550 ^EUR	+3.74%		+2.78%	+13.73%

09-24	Green Earth Institute Approves 43.8 Million Yen Subsidy Boost for Enzyme Evaluation Business	MT
08-06	Daio Paper Corporation Provides Consolidated Earnings Guidance for the First Half of Fiscal year Ending March 31, 2027 and Full Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	262,818	171,798	193,234	136,956	157,753	159,004	-	-
Change	-	-34.63%	12.48%	-29.12%	15.19%	0.79%	-	-
Enterprise Value (EV) ¹	552,295	530,823	529,040	468,404	483,029	468,837	451,637	435,237
Change	-	-3.89%	-0.34%	-11.46%	3.12%	-2.94%	-3.67%	-3.63%
P/E	11.1x	-4.95x	42.9x	-12.2x	19x	16.4x	10x	9.63x
PBR	1.01x	0.73x	0.78x	0.58x	0.7x	0.68x	0.64x	0.61x
PEG	-	0x	-0x	0x	-0x	1x	0.2x	2.29x
Capitalization / Revenue	0.43x	0.27x	0.29x	0.2x	0.24x	0.23x	0.23x	0.23x
EV / Revenue	0.9x	0.82x	0.79x	0.7x	0.72x	0.68x	0.64x	0.62x
EV / EBITDA	7.33x	24.5x	8.89x	8.58x	7.18x	6.64x	5.75x	5.43x
EV / EBIT	14.7x	-24.8x	36.8x	47.8x	20.1x	19.6x	14x	13x
EV / FCF	61.5x	-6.31x	16.2x	46.5x	14.9x	20.2x	15.2x	13.3x
FCF Yield	1.63%	-15.9%	6.19%	2.15%	6.73%	4.96%	6.59%	7.53%
Dividend per Share ²	22	16	16	14	14	14	14.67	15.33
Rate of return	1.39%	1.55%	1.38%	1.7%	1.37%	1.36%	1.42%	1.49%
EPS ²	142.9	-209	27.1	-67.29	53.73	62.84	102.7	107.1
Distribution rate	15.4%	-7.66%	59%	-20.8%	26.1%	22.3%	14.3%	14.3%
Net sales ¹	612,314	646,213	671,688	668,912	666,770	690,393	700,563	701,752
EBITDA ¹	75,379	21,687	59,491	54,622	67,262	70,600	78,600	80,100
EBIT ¹	37,569	-21,441	14,367	9,807	24,032	23,965	32,292	33,356
Net income ¹	23,721	-34,705	4,507	-11,197	8,886	9,694	15,843	16,511
Net Debt ¹	289,477	359,025	335,806	331,448	325,276	309,833	292,633	276,233
Reference price ²	1,583.00	1,034.00	1,161.50	823.00	1,023.00	1,031.00	1,031.00	1,031.00
Nbr of stocks (in thousands)	166,025	166,149	166,366	166,411	154,206	154,223	-	-
Announcement Date	5/13/22 A	5/12/23 A	5/15/24 A	5/15/25 A	5/15/26 A	-	-	-

¹JPY in Million²JPY

Estimates

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.($)
UPM-KYMMENE OYJ	17.72x	1.71x	10.69x	6.04%	15.21B
SUZANO S.A.	6.12x	2.28x	5.54x	3.74%	10.67B
HOLMEN AB	21.82x	2.46x	12.17x	2.86%	4.92B
OJI HOLDINGS CORPORATION	20.63x	0.86x	10.99x	4.11%	4.73B
KLABIN S.A.	13.41x	2.24x	6.17x	5.72%	4.3B
THE NAVIGATOR COMPANY, S.A.	16.85x	1.81x	8.21x	5.69%	2.64B
EMPRESAS CMPC S.A.	17.53x	1x	6.57x	1.65%	2.5B
XIANHE CO.,LTD.	11.07x	-	-	5.51%	2.3B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	5.8x	0.85x	4.24x	2.77%	1.89B
Average	14.55x	1.65x	8.07x	4.23%	5.46B
Weighted average by Cap.	14.69x	1.81x	8.67x	4.62%