Valuation Daio Paper Corporation

Stocks

Delayed Japan Exchange Other stock markets 10:30:00 16/07/2026 +04			5-day change	1st Jan Change
961.00 ^JPY	+0.31%		+3.78%	+3.22%

07-02	Daio Paper Says Transfer of Subsidiary Equity Interest, Asset Still Pending	MT
03-27	Daio Paper Corporation completed the acquisition of 16.24% stake in Hokuetsu Corporation from Daio Kaiun Co.,Ltd. and Misuga Kaiun Co., Ltd.	CI

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	147,740	-	-
Change	-	-34.63%	12.48%	-29.12%	15.19%	-6.35%	-	-
Enterprise Value (EV) ¹	552,295	530,823	529,040	468,404	483,029	451,373	433,873	416,573
Change	-	-3.89%	-0.34%	-11.46%	3.12%	-6.55%	-3.88%	-3.99%
P/E	11.1x	-4.95x	42.9x	-12.2x	19x	13x	10.4x	10x
PBR	1.01x	0.73x	0.78x	0.58x	0.7x	0.63x	0.6x	0.57x
PEG	-	0x	-0x	0x	-0x	0.3x	0.4x	2.52x
Capitalization / Revenue	0.43x	0.27x	0.29x	0.2x	0.24x	0.21x	0.21x	0.21x
EV / Revenue	0.9x	0.82x	0.79x	0.7x	0.72x	0.66x	0.62x	0.6x
EV / EBITDA	7.33x	24.5x	8.89x	8.58x	7.18x	6.54x	5.9x	5.61x
EV / EBIT	14.7x	-24.8x	36.8x	47.8x	20.1x	18.6x	14.3x	13.4x
EV / FCF	61.5x	-6.31x	16.2x	46.5x	14.9x	15.6x	14.7x	13.1x
FCF Yield	1.63%	-15.9%	6.19%	2.15%	6.73%	6.4%	6.82%	7.66%
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%	1.46%	1.53%	1.6%
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	958.00	958.00	958.00
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	13x	0.66x	6.54x	1.46%	911M
UPM-KYMMENE OYJ	14.2x	1.54x	9.22x	6.42%	14.07B
SUZANO S.A.	5.52x	2.24x	5.25x	3.76%	10.09B
HOLMEN AB	19.35x	2.32x	11.38x	3.2%	4.74B
OJI HOLDINGS CORPORATION	18.72x	0.84x	10.93x	4.35%	4.34B
KLABIN S.A.	9.77x	2.18x	5.97x	5.6%	4.2B
EMPRESAS CMPC S.A.	16.23x	1.04x	6.6x	1.29%	2.9B
THE NAVIGATOR COMPANY, S.A.	14.13x	1.59x	7.64x	6.95%	2.54B
XIANHE CO.,LTD.	10.61x	-	-	3.31%	2.08B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	7.89x	0.87x	3.81x	2.41%	1.83B
Average	12.94x	1.48x	7.48x	3.88%	4.77B
Weighted average by Cap.	12.60x	1.70x	7.90x	4.61%