Valuation Disco Corporation

Stocks

6146

JP3548600000

Semiconductor Equipment & Testing

Market Closed - Japan Exchange 09:30:00 11/09/2026 +03			5-day change	1st Jan Change
51,980.00 ^JPY	-2.99%		-4.55%	+7.91%

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	5,638,152	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	-15.12%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	5,283,472	5,185,203	5,058,020
Change	-	33.9%	300.34%	-49.66%	111.17%	-16.9%	-1.86%	-2.45%
P/E	18.7x	20x	73.6x	26.1x	49x	29.9x	24.5x	21.4x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	8.04x	6.69x	5.74x
PEG	-	0.8x	47.66x	0.6x	5.26x	0.8x	1.1x	1.5x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	10.1x	8.51x	7.45x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	9.43x	7.83x	6.68x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	19.8x	16x	13.6x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	20.8x	16.6x	13.8x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	42.4x	30.2x	24.1x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.36%	3.31%	4.16%
Dividend per Share ²	269.3	305.3	307	413	505	686.4	846.7	1,075
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.32%	1.63%	2.07%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,737	2,123	2,434
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	39.5%	39.9%	44.2%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	560,264	662,548	757,083
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	267,341	323,297	372,881
EBIT ¹	91,513	110,413	121,490	166,800	184,989	254,048	311,545	365,738
Net income ¹	66,206	82,891	84,205	123,900	135,521	187,718	230,338	270,230
Net Debt ¹	-125,771	-163,053	-215,486	-229,167	-284,575	-354,681	-452,950	-580,132
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	51,980.00	51,980.00	51,980.00
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

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	29.93x	9.43x	19.76x	1.32%	36.71B
APPLIED MATERIALS, INC.	34.61x	10.51x	30.37x	0.43%	362B
NAURA TECHNOLOGY GROUP CO., LTD.	61.76x	9.05x	47.96x	0.15%	68.58B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	62.61x	18.25x	80x	0.13%	47.37B
ASM INTERNATIONAL N.V.	35.9x	9.42x	24.46x	0.49%	47.2B
PIOTECH INC.	67.74x	20.39x	77.5x	0.15%	26.78B
GLOBALFOUNDRIES INC.	35.89x	3.37x	10.27x	0.43%	25.76B
ACM RESEARCH (SHANGHAI), INC.	75.84x	14.79x	71.6x	0.33%	19.73B
BE SEMICONDUCTOR INDUSTRIES N.V.	43.98x	15.03x	32.72x	1.88%	17.75B
HWATSING TECHNOLOGY CO., LTD.	70.58x	18.72x	66.46x	0.19%	17.51B
Average	51.88x	12.90x	46.11x	0.55%	66.97B
Weighted average by Cap.	42.98x	11.35x	38.02x	0.45%