Valuation Disco Corporation

Stocks

6146

JP3548600000

Semiconductor Equipment & Testing

Market Closed - Japan Exchange 09:30:00 28/10/2026 +03			5-day change	1st Jan Change
52,360.00 ^JPY	+5.14%		-0.51%	+8.70%

03:41am	Japan's Nikkei jumps as Wall Street tech rally lifts mood	RE
10-23	Japan's Nikkei falls, JGBs surge as AI jitters spur haven demand	RE

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	5,681,449	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	-14.46%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	5,314,489	5,203,725	5,063,677
Change	-	33.9%	300.34%	-49.66%	111.17%	-16.41%	-2.08%	-2.69%
P/E	18.7x	20x	73.6x	26.1x	49x	30.2x	24x	20.6x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	8.09x	6.66x	5.59x
PEG	-	0.8x	47.66x	0.6x	5.26x	0.8x	0.9x	1.2x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	10x	8.38x	7.35x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	9.37x	7.68x	6.55x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	19.3x	15.5x	13.1x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	20.4x	16.1x	13.4x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	42.6x	29.6x	23.2x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	2.35%	3.38%	4.31%
Dividend per Share ²	269.3	305.3	307	413	505	677.7	842.3	1,065
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.29%	1.61%	2.03%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,732	2,181	2,547
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	39.1%	38.6%	41.8%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	566,989	677,808	772,611
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	275,683	335,824	387,705
EBIT ¹	91,513	110,413	121,490	166,800	184,989	260,178	323,026	377,616
Net income ¹	66,206	82,891	84,205	123,900	135,521	187,891	236,612	276,231
Net Debt ¹	-125,771	-163,053	-215,486	-229,167	-284,575	-366,960	-477,724	-617,772
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	52,360.00	52,360.00	52,360.00
Nbr of stocks (in thousands)	108,270	108,302	108,349	108,375	108,462	108,507	-	-
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	28.76x	8.88x	18.27x	1.36%	34.23B
ASML HOLDING N.V.	35.41x	12.38x	28.25x	0.63%	629B
APPLIED MATERIALS, INC.	30.04x	9.09x	26.38x	0.5%	314B
LAM RESEARCH CORPORATION	25.17x	8.32x	20x	0.52%	301B
KLA CORPORATION	28.56x	11.2x	23.18x	0.62%	201B
ADVANTEST CORPORATION	36.03x	13.6x	26.37x	0.27%	155B
TOKYO ELECTRON LIMITED	27.22x	6.13x	18.7x	1.78%	135B
ASE TECHNOLOGY HOLDING CO., LTD.	33.89x	3.74x	16.97x	1.55%	88.29B
NAURA TECHNOLOGY GROUP CO., LTD.	47.31x	7.02x	37.37x	0.19%	53.16B
TERADYNE, INC.	35.94x	9.66x	27.19x	0.16%	50.6B
Average	32.83x	9.00x	24.27x	0.76%	196.14B
Weighted average by Cap.	31.92x	10.11x	24.90x	0.67%