Valuation D.I Corporation

Stocks

End-of-day quote Korea S.E. 21/10/2026			5-day change	1st Jan Change
37,500.00 ^KRW	+5.63%		-9.20%	+75.64%

10-01	DI Bags KRW15.3 Billion Chip Inspection Equipment Contract from Samsung; DI Shares Jump 7%	MT
08-14	D.I Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	163,150	376,723	555,458	1,027,911	-	-
Change	-	130.91%	47.44%	85.06%	-	-
Enterprise Value (EV) ¹	163.1	408	580.3	958.5	897.8	820.1
Change	-	150.09%	42.22%	65.19%	-6.34%	-8.65%
P/E	51.6x	345x	109x	17.3x	14.4x	11.2x
PBR	-	2.45x	3.4x	4.82x	3.85x	3.05x
PEG	-	-5.3x	0x	0x	0.7x	0.4x
Capitalization / Revenue	-	1.76x	1.28x	1.72x	1.36x	1.15x
EV / Revenue	-	1.91x	1.34x	1.6x	1.19x	0.92x
EV / EBITDA	-	58.4x	14.2x	7.85x	5.8x	4.23x
EV / EBIT	-	132x	15.9x	8.33x	6.15x	4.47x
EV / FCF	-	-18.5x	-	17.5x	11.2x	8.52x
FCF Yield	-	-5.4%	-	5.72%	8.94%	11.7%
Dividend per Share ³	-	-	250	434.6	510.1	686.4
Rate of return	-	-	1.17%	1.16%	1.36%	1.83%
EPS ³	122	42	196	2,163	2,596	3,362
Distribution rate	-	-	128%	20.1%	19.6%	20.4%
Net sales ¹	-	214	432.3	597.9	755	894.1
EBITDA ¹	-	6.989	40.88	122.1	154.8	194
EBIT ¹	-	3.081	36.51	115.1	146	183.6
Net income ¹	3.154	1.095	13.52	65.48	72.81	94.48
Net Debt ¹	-	31.3	24.82	-69.38	-130.1	-207.8
Reference price ³	6,300.00	14,480.00	21,350.00	37,500.00	37,500.00	37,500.00
Nbr of stocks (in thousands)	25,897	26,017	26,017	27,411	-	-
Announcement Date	14/03/24	20/02/25	19/02/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

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.($)
D.I CORPORATION	17.34x	1.6x	7.85x	1.16%	774M
ASML HOLDING N.V.	35.99x	12.58x	28.71x	0.62%	644B
LAM RESEARCH CORPORATION	27.67x	9.17x	22.5x	0.44%	326B
APPLIED MATERIALS, INC.	31.03x	9.4x	27.26x	0.48%	325B
KLA CORPORATION	30.38x	11.9x	24.64x	0.58%	213B
ADVANTEST CORPORATION	36.95x	13.83x	26.91x	0.26%	158B
TOKYO ELECTRON LIMITED	29.45x	6.64x	20.26x	1.65%	146B
ASE TECHNOLOGY HOLDING CO., LTD.	35.68x	3.92x	17.8x	1.47%	92.72B
NAURA TECHNOLOGY GROUP CO., LTD.	54.33x	8.07x	42.97x	0.17%	60.97B
TERADYNE, INC.	38.94x	10.34x	29.15x	0.15%	54.01B
Average	33.78x	8.75x	24.81x	0.7%	202.03B
Weighted average by Cap.	33.47x	10.52x	26.23x	0.62%