Valuation Disco Corporation

Stocks

6146

JP3548600000

Semiconductor Equipment & Testing

Delayed Japan Exchange Other stock markets 09:30:00 29/07/2026 +03			5-day change	1st Jan Change
51,320.00 ^JPY	-6.52%		-25.18%	+6.54%

07-24	Disco Corp Announces Appointment of Andre Mintz to Board of Directors, Effective July 21, 2026	CI
07-23	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	1,241,500	1,657,021	6,196,471	3,239,857	6,642,215	5,954,878	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	-10.35%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	5,597,433	5,500,349	5,377,285
Change	-	33.9%	300.34%	-49.66%	111.17%	-11.96%	-1.73%	-2.24%
P/E	18.7x	20x	73.6x	26.1x	49x	31.9x	26.5x	23.6x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	8.5x	7.1x	6.11x
PEG	-	0.8x	47.66x	0.6x	5.26x	0.8x	1.3x	2x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	10.8x	9.21x	8.18x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	10.2x	8.51x	7.38x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	21.3x	17.3x	15x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	22.3x	18.1x	15.4x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	44x	30.6x	23.6x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.27%	3.26%	4.23%
Dividend per Share ²	269.3	305.3	307	413	505	703.6	842.2	1,055
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.28%	1.53%	1.92%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,722	2,073	2,324
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	40.9%	40.6%	45.4%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	549,560	646,639	728,163
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	263,260	317,497	359,646
EBIT ¹	91,513	110,413	121,490	166,800	184,989	251,164	303,963	349,441
Net income ¹	66,206	82,891	84,205	123,900	135,521	185,907	224,863	258,315
Net Debt ¹	-125,771	-163,053	-215,486	-229,167	-284,575	-357,445	-454,529	-577,593
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	54,900.00	54,900.00	54,900.00
Nbr of stocks (in thousands)	108,270	108,302	108,349	108,375	108,462	108,468	-	-
Announcement Date	4/21/22 A	4/20/23 A	4/25/24 A	4/17/25 A	4/22/26 A	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

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	31.89x	10.19x	21.26x	1.28%	36.38B
APPLIED MATERIALS, INC.	36.3x	11.22x	32.7x	0.41%	378B
NAURA TECHNOLOGY GROUP CO., LTD.	67.61x	10.16x	51.81x	0.14%	76.66B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	100.74x	21.26x	98.4x	0.09%	54.2B
ASM INTERNATIONAL N.V.	34.05x	8.84x	23.08x	0.52%	42.11B
PIOTECH INC.	102.46x	23.98x	103.54x	0.12%	30.36B
GLOBALFOUNDRIES INC.	36.28x	3.48x	10.21x	0.08%	26.9B
ACM RESEARCH (SHANGHAI), INC.	76.71x	15.07x	67.74x	0.27%	20.44B
HWATSING TECHNOLOGY CO., LTD.	92.42x	20.85x	75.9x	0.15%	18.81B
BE SEMICONDUCTOR INDUSTRIES N.V.	46.61x	15.91x	34.58x	1.8%	18.22B
Average	62.51x	14.10x	51.92x	0.49%	70.24B
Weighted average by Cap.	50.13x	12.43x	43.11x	0.41%