Valuation DIC Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 13:37:17 06/08/2026 +03			5-day change	1st Jan Change
25.70 ^EUR	+1.18%		+12.28%	+29.95%

05-15	DIC Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-13	Oasis Management Company is making shareholder proposal to DIC Corp, filing shows	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	274,123	220,164	262,350	320,406	345,867	442,850	-	-
Change	-	-19.68%	19.16%	22.13%	7.95%	28.04%	-	-
Enterprise Value (EV) ¹	614,881	666,113	703,775	742,869	735,231	826,177	774,036	759,840
Change	-	8.33%	5.65%	5.55%	-1.03%	12.37%	-6.31%	-1.83%
P/E	62.8x	12.5x	-6.58x	15x	10.7x	11.6x	12.7x	10.9x
PBR	0.79x	0.57x	0.72x	0.8x	0.73x	0.93x	0.87x	0.78x
PEG	-	0x	0x	-0x	0.2x	0.6x	-1.46x	0.7x
Capitalization / Revenue	0.32x	0.21x	0.25x	0.3x	0.33x	0.39x	0.39x	0.38x
EV / Revenue	0.72x	0.63x	0.68x	0.69x	0.7x	0.73x	0.67x	0.65x
EV / EBITDA	7.59x	7.53x	9.91x	7.55x	6.86x	7.03x	6.48x	5.99x
EV / EBIT	14.3x	16.8x	39.2x	16.7x	14.1x	13.2x	12.2x	11x
EV / FCF	-5.98x	-16x	21.5x	787x	22.8x	32.1x	9.88x	18x
FCF Yield	-16.7%	-6.24%	4.65%	0.13%	4.38%	3.12%	10.1%	5.55%
Dividend per Share ²	100	100	80	100	200	176.7	216.7	180
Rate of return	3.45%	4.3%	2.89%	2.96%	5.47%	3.78%	4.63%	3.85%
EPS ²	46.12	186	-421.1	225.1	341.7	403.1	368.1	428.3
Distribution rate	217%	53.7%	-19%	44.4%	58.5%	43.8%	58.9%	42%
Net sales ¹	855,400	1,054,201	1,038,736	1,071,127	1,052,194	1,128,167	1,147,033	1,169,400
EBITDA ¹	81,000	88,474	71,040	98,452	107,158	117,525	119,492	126,900
EBIT ¹	42,900	39,682	17,943	44,521	52,192	62,667	63,367	69,050
Net income ¹	4,400	17,610	-39,857	21,313	32,353	38,167	34,850	40,550
Net Debt ¹	340,758	445,949	441,425	422,463	389,364	383,327	331,186	316,990
Reference price ²	2,896.00	2,326.00	2,771.50	3,384.00	3,653.00	4,677.00	4,677.00	4,677.00
Nbr of stocks (in thousands)	94,656	94,653	94,660	94,683	94,680	94,687	-	-
Announcement Date	2/18/22 A	2/14/23 A	2/13/24 A	2/12/25 A	2/16/26 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.($)
ZHEJIANG LONGSHENG GROUP CO.,LTD	13.57x	-	-	4.68%	6.39B
DIC CORPORATION	11.6x	0.73x	7.03x	3.78%	2.81B
ZHEJIANG RUNTU CO., LTD.	14.18x	-	-	2.38%	2.14B
ARTIENCE CO., LTD.	10.56x	0.63x	6.65x	2.65%	1.37B
SUDARSHAN CHEMICAL INDUSTRIES LIMITED	31.48x	-	-	0.57%	898M
SAKATA INX CORPORATION	11.75x	0.5x	7.12x	3.92%	790M
Average	15.52x	0.62x	6.94x	2.99%	2.4B
Weighted average by Cap.	14.01x	0.67x	6.94x	3.67%