Valuation Daio Paper Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 24/07/2026 +04			5-day change	1st Jan Change
974.00 ^JPY	-1.72%		+1.14%	+4.62%

07-17	Daio Paper to Dissolve, Liquidate Subsidiaries in Indonesia	MT
07-02	Daio Paper Says Transfer of Subsidiary Equity Interest, Asset Still Pending	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	262,818	171,798	193,234	136,956	157,753	150,207	-	-
Change	-	-34.63%	12.48%	-29.12%	15.19%	-4.78%	-	-
Enterprise Value (EV) ¹	552,295	530,823	529,040	468,404	483,029	453,840	436,340	419,040
Change	-	-3.89%	-0.34%	-11.46%	3.12%	-6.04%	-3.86%	-3.96%
P/E	11.1x	-4.95x	42.9x	-12.2x	19x	13.2x	10.6x	10.2x
PBR	1.01x	0.73x	0.78x	0.58x	0.7x	0.64x	0.61x	0.58x
PEG	-	0x	-0x	0x	-0x	0.4x	0.4x	2.57x
Capitalization / Revenue	0.43x	0.27x	0.29x	0.2x	0.24x	0.22x	0.22x	0.22x
EV / Revenue	0.9x	0.82x	0.79x	0.7x	0.72x	0.66x	0.63x	0.6x
EV / EBITDA	7.33x	24.5x	8.89x	8.58x	7.18x	6.57x	5.94x	5.65x
EV / EBIT	14.7x	-24.8x	36.8x	47.8x	20.1x	18.7x	14.4x	13.5x
EV / FCF	61.5x	-6.31x	16.2x	46.5x	14.9x	15.7x	14.7x	13.1x
FCF Yield	1.63%	-15.9%	6.19%	2.15%	6.73%	6.36%	6.78%	7.61%
Dividend per Share ²	22	16	16	14	14	14	14.67	15.33
Rate of return	1.39%	1.55%	1.38%	1.7%	1.37%	1.44%	1.51%	1.57%
EPS ²	142.9	-209	27.1	-67.29	53.73	73.71	92.02	95.67
Distribution rate	15.4%	-7.66%	59%	-20.8%	26.1%	19%	15.9%	16%
Net sales ¹	612,314	646,213	671,688	668,912	666,770	687,842	695,211	696,262
EBITDA ¹	75,379	21,687	59,491	54,622	67,262	69,050	73,500	74,200
EBIT ¹	37,569	-21,441	14,367	9,807	24,032	24,324	30,286	31,150
Net income ¹	23,721	-34,705	4,507	-11,197	8,886	11,369	14,192	14,754
Net Debt ¹	289,477	359,025	335,806	331,448	325,276	303,633	286,133	268,833
Reference price ²	1,583.00	1,034.00	1,161.50	823.00	1,023.00	974.00	974.00	974.00
Nbr of stocks (in thousands)	166,025	166,149	166,366	166,411	154,206	154,217	-	-
Announcement Date	13/05/22	12/05/23	15/05/24	15/05/25	15/05/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DAIO PAPER CORPORATION	13.21x	0.66x	6.57x	1.44%	918M
UPM-KYMMENE OYJ	15.54x	1.54x	9.73x	6.63%	13.48B
SUZANO S.A.	5.56x	2.25x	5.27x	3.73%	10.21B
HOLMEN AB	19.76x	2.35x	11.53x	3.13%	4.78B
OJI HOLDINGS CORPORATION	19.48x	0.85x	11.12x	4.18%	4.47B
KLABIN S.A.	9.84x	2.19x	6.03x	5.56%	4.25B
EMPRESAS CMPC S.A.	15.18x	1.01x	6.45x	1.38%	2.72B
THE NAVIGATOR COMPANY, S.A.	13.6x	1.67x	7.4x	6.55%	2.53B
XIANHE CO.,LTD.	10.91x	-	-	3.22%	2.14B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	5.46x	0.81x	4.01x	2.88%	1.82B
Average	12.85x	1.48x	7.57x	3.87%	4.73B
Weighted average by Cap.	12.91x	1.71x	8.08x	4.62%