Valuation DIP Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 21:30:09 08/11/2024 +03			5-day change	1st Jan Change
14.65 ^USD	-13.47%		-.--%	-

04-15	Jefferies Adjusts Dip's Price Target to 2,000 Yen From 2,300 Yen, Keeps at Hold	MT
04-14	DIP Corporation Provides Consolidated Earnings Guidance for the Full Year Ending February 28, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	189,106	196,979	144,337	111,734	105,934	90,993	-	-
Change	-	4.16%	-26.72%	-22.59%	-5.19%	-14.1%	-	-
Enterprise Value (EV) ¹	172,537	175,005	125,220	93,577	88,195	74,953	76,285	77,110
Change	-	1.43%	-28.45%	-25.27%	-5.75%	-15.01%	1.78%	1.08%
P/E Ratio	54x	24.8x	16x	12.7x	17.8x	18.6x	14.9x	15.5x
PBR	5.83x	5.22x	3.66x	3.12x	2.88x	2.54x	2.43x	2.64x
PEG	-	0x	1.1x	4.18x	-0.5x	-1x	0.6x	-4.32x
Capitalization / Revenue	4.79x	3.99x	2.68x	1.98x	1.93x	1.67x	1.59x	1.55x
EV / Revenue	4.37x	3.55x	2.33x	1.66x	1.61x	1.38x	1.33x	1.32x
EV / EBITDA	21.4x	12.3x	7.91x	5.51x	6.63x	6.42x	6.21x	5.62x
EV / EBIT	30.8x	15.2x	9.81x	6.98x	9.68x	10x	8.42x	8.58x
EV / FCF	26x	19.3x	23.2x	8.35x	-79.4x	21.2x	12.2x	15.9x
FCF Yield	3.84%	5.19%	4.32%	12%	-1.26%	4.71%	8.16%	6.28%
Dividend per Share ²	61	72	88	95	95	96.43	97.57	96.5
Rate of return	1.8%	2.05%	3.36%	4.45%	4.7%	5.55%	5.61%	5.55%
EPS ²	62.77	142	163.4	168.4	113.8	93.39	116.6	112.4
Distribution rate	97.2%	50.7%	53.8%	56.4%	83.5%	103%	83.7%	85.8%
Net sales ¹	39,515	49,356	53,782	56,386	54,853	54,473	57,252	58,532
EBITDA ¹	8,055	14,270	15,828	16,983	13,302	11,684	12,279	13,730
EBIT ¹	5,602	11,538	12,761	13,406	9,113	7,494	9,056	8,984
Net income ¹	3,487	7,936	9,051	8,951	5,956	4,886	6,033	5,886
Net Debt ¹	-16,570	-21,974	-19,117	-18,156	-17,739	-16,040	-14,708	-13,883
Reference price ²	3,390.00	3,520.00	2,619.00	2,135.00	2,023.00	1,738.00	1,738.00	1,738.00
Nbr of stocks (in thousands)	55,784	55,960	55,111	52,334	52,365	52,355	-	-
Announcement Date	4/14/22 A	4/14/23 A	4/12/24 A	4/14/25 A	4/14/26 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.($)
KANZHUN LIMITED	11.41x	2.93x	6.41x	1.63%	6.22B
SEEK LIMITED	-42.17x	4.92x	11.15x	3.8%	3.44B
VISIONAL, INC.	16.96x	2.18x	8.26x	-.--%	1.86B
MEDLEY, INC.	27.76x	1.45x	11.12x	-.--%	382M
ZIPRECRUITER, INC.	-33.97x	0.91x	6.5x	-.--%	294M
EN INC.	17.71x	0.38x	3.42x	2.46%	279M
TONGDAO LIEPIN GROUP	8.71x	-	-	-	156M
Average	0.92x	2.13x	7.81x	1.32%	1.8B
Weighted average by Cap.	-2.84x	3.22x	8.07x	1.92%