|
Delayed
Japan Exchange
09:30:00 18/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,848.00 JPY | -0.11% |
|
+0.60% | -16.46% |
| 07-10 | DIP Corporation Reports Earnings Results for the First Quarter Ended May 31, 2026 | CI |
| 04-15 | Jefferies Adjusts Dip's Price Target to 2,000 Yen From 2,300 Yen, Keeps at Hold | MT |
Company Valuation: DIP Corporation
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 | 96,615 | - | - |
| Change | - | 4.16% | -26.72% | -22.59% | -5.19% | -8.8% | - | - |
| Enterprise Value (EV) 1 | 172,537 | 175,005 | 125,220 | 93,577 | 88,195 | 81,701 | 83,861 | 85,684 |
| Change | - | 1.43% | -28.45% | -25.27% | -5.75% | -7.36% | 2.64% | 2.17% |
| P/E | 54x | 24.8x | 16x | 12.7x | 17.8x | 26x | 22.4x | 19x |
| PBR | 5.83x | 5.22x | 3.66x | 3.12x | 2.88x | 2.81x | 2.98x | 3.15x |
| PEG | - | 0x | 1.1x | 4.18x | -0.5x | -0.7x | 1.4x | 1.1x |
| Capitalization / Revenue | 4.79x | 3.99x | 2.68x | 1.98x | 1.93x | 1.82x | 1.79x | 1.7x |
| EV / Revenue | 4.37x | 3.55x | 2.33x | 1.66x | 1.61x | 1.54x | 1.55x | 1.51x |
| EV / EBITDA | 21.4x | 12.3x | 7.91x | 5.51x | 6.63x | 8.72x | 7.72x | 6.93x |
| EV / EBIT | 30.8x | 15.2x | 9.81x | 6.98x | 9.68x | 14x | 12.8x | 11x |
| EV / FCF | 26x | 19.3x | 23.2x | 8.35x | -79.4x | 30.2x | 21.5x | 21.6x |
| FCF Yield | 3.84% | 5.19% | 4.32% | 12% | -1.26% | 3.31% | 4.65% | 4.64% |
| Dividend per Share 2 | 61 | 72 | 88 | 95 | 95 | 96.67 | 96.33 | 96.5 |
| Rate of return | 1.8% | 2.05% | 3.36% | 4.45% | 4.7% | 5.23% | 5.21% | 5.22% |
| EPS 2 | 62.77 | 142 | 163.4 | 168.4 | 113.8 | 71.2 | 82.39 | 97.08 |
| Distribution rate | 97.2% | 50.7% | 53.8% | 56.4% | 83.5% | 136% | 117% | 99.4% |
| Net sales 1 | 39,515 | 49,356 | 53,782 | 56,386 | 54,853 | 53,068 | 53,976 | 56,800 |
| EBITDA 1 | 8,055 | 14,270 | 15,828 | 16,983 | 13,302 | 9,365 | 10,861 | 12,365 |
| EBIT 1 | 5,602 | 11,538 | 12,761 | 13,406 | 9,113 | 5,818 | 6,545 | 7,810 |
| Net income 1 | 3,487 | 7,936 | 9,051 | 8,951 | 5,956 | 3,724 | 4,307 | 5,081 |
| Net Debt 1 | -16,570 | -21,974 | -19,117 | -18,156 | -17,739 | -14,914 | -12,754 | -10,931 |
| Reference price 2 | 3,390.00 | 3,520.00 | 2,619.00 | 2,135.00 | 2,023.00 | 1,848.00 | 1,848.00 | 1,848.00 |
| Nbr of stocks (in thousands) | 55,784 | 55,960 | 55,111 | 52,334 | 52,365 | 52,281 | - | - |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.96x | 1.54x | 8.72x | 5.23% | 615M | |
| 31.48x | 5.51x | 21.3x | 0.15% | 154B | |
| 9.78x | 2.96x | 6.47x | 1.71% | 6.62B | |
| 21.79x | 4.12x | 9.32x | 4.65% | 2.96B | |
| 19.84x | 2.61x | 9.93x | -.--% | 2.19B | |
| 32.33x | 1.68x | 12.34x | 0.77% | 456M | |
| 9.99x | 0.85x | 5.02x | 4.58% | 417M | |
| 7.94x | 0.62x | 4.62x | -.--% | 304M | |
| 7.48x | - | - | - | 138M | |
| Average | 18.51x | 2.49x | 9.72x | 2.14% | 18.62B | |
| Weighted average by Cap. | 30.16x | 5.30x | 20.21x | 0.32% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 2379 Stock
- Valuation DIP Corporation
Select your edition
All financial news and data tailored to specific country editions
