Valuation Dynic Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 02/11/2026 +03			5-day change	1st Jan Change
1,552.00 ^JPY	-1.77%		-3.78%	+42.91%

10-02	Tranche Update on Dynic Corporation's Equity Buyback Plan announced on May 15, 2026.	CI
07-01	Tranche Update on Dynic Corporation's Equity Buyback Plan announced on May 15, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	7,042	6,271	6,324	6,375	6,316	8,672
Change	-	-10.95%	0.85%	0.79%	-0.92%	37.3%
Enterprise Value (EV) ¹	23,729	21,881	22,941	21,771	22,397	22,710
Change	-	-7.79%	4.85%	-5.1%	2.88%	1.4%
P/E	7.63x	6.53x	12.2x	7.53x	4.8x	3.5x
PBR	0.35x	0.29x	0.28x	0.26x	0.24x	0.29x
PEG	-	1.63x	-0.3x	0.1x	0.1x	0x
Capitalization / Revenue	0.2x	0.16x	0.15x	0.15x	0.14x	0.2x
EV / Revenue	0.66x	0.56x	0.55x	0.52x	0.51x	0.51x
EV / EBITDA	10.7x	7.51x	10.1x	7.71x	6.18x	6.09x
EV / EBIT	29.8x	15.2x	30.4x	17.6x	10.5x	9.85x
EV / FCF	62.4x	63x	-18.8x	12.2x	-55.6x	44.2x
FCF Yield	1.6%	1.59%	-5.31%	8.19%	-1.8%	2.26%
Dividend per Share ²	25	25	25	25	30	46
Rate of return	3.01%	3.38%	3.31%	3.28%	3.97%	4.35%
EPS ²	108.9	113.3	61.85	101.2	157.2	302.5
Distribution rate	23%	22.1%	40.4%	24.7%	19.1%	15.2%
Net sales ¹	35,865	38,945	41,552	42,101	44,072	44,227
EBITDA ¹	2,209	2,913	2,279	2,822	3,626	3,731
EBIT ¹	796	1,444	755	1,238	2,136	2,305
Net income ¹	923	960	519	847	1,315	2,493
Net Debt ¹	16,687	15,610	16,617	15,396	16,081	14,038
Reference price ²	831.00	740.00	756.00	762.00	755.00	1,058.00
Nbr of stocks (in thousands)	8,475	8,474	8,366	8,366	8,366	8,197
Announcement Date	6/28/21 A	6/29/22 A	6/28/23 A	6/27/24 A	6/27/25 A	6/23/26 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.($)
DYNIC CORPORATION	-	-	-	-	79.94M
UPM-KYMMENE OYJ	18.9x	1.58x	10.73x	6.66%	13.22B
SUZANO S.A.	6.99x	2.39x	5.94x	3.09%	11.37B
SHANDONG SUNPAPER CO., LTD.	10.19x	1.4x	8.25x	2.96%	5.84B
HOLMEN AB	20.88x	2.34x	11.42x	3.04%	4.57B
OJI HOLDINGS CORPORATION	21.12x	0.83x	10.68x	4.38%	4.42B
KLABIN S.A.	12.29x	2.17x	6.05x	5.59%	3.87B
THE NAVIGATOR COMPANY, S.A.	18.55x	1.58x	8.76x	4.62%	2.41B
EMPRESAS CMPC S.A.	18.26x	0.99x	6.58x	1.69%	2.4B
PT INDAH KIAT PULP & PAPER TBK	3.3x	1.82x	6.84x	1.21%	1.98B
Average	14.50x	1.68x	8.36x	3.7%	5.02B
Weighted average by Cap.	14.38x	1.77x	8.60x	4.25%