Valuation Daio Paper Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 10:30:00 29/07/2026 +04			5-day change	1st Jan Change
1,018.00 ^JPY	+3.04%		+3.46%	+9.34%

07-24	Iyogin Holdings,Inc. executed a basic agreement to acquire The Ehime Bank, Ltd. from a group of shareholders.	CI
07-17	Daio Paper to Dissolve, Liquidate Subsidiaries in Indonesia	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	156,993	-	-
Change	-	-34.63%	12.48%	-29.12%	15.19%	-0.48%	-	-
Enterprise Value (EV) ¹	552,295	530,823	529,040	468,404	483,029	460,626	443,126	425,826
Change	-	-3.89%	-0.34%	-11.46%	3.12%	-4.64%	-3.8%	-3.9%
P/E	11.1x	-4.95x	42.9x	-12.2x	19x	13.8x	11.1x	10.6x
PBR	1.01x	0.73x	0.78x	0.58x	0.7x	0.66x	0.63x	0.6x
PEG	-	0x	-0x	0x	-0x	0.4x	0.4x	2.67x
Capitalization / Revenue	0.43x	0.27x	0.29x	0.2x	0.24x	0.23x	0.23x	0.23x
EV / Revenue	0.9x	0.82x	0.79x	0.7x	0.72x	0.67x	0.64x	0.61x
EV / EBITDA	7.33x	24.5x	8.89x	8.58x	7.18x	6.67x	6.03x	5.74x
EV / EBIT	14.7x	-24.8x	36.8x	47.8x	20.1x	18.9x	14.6x	13.7x
EV / FCF	61.5x	-6.31x	16.2x	46.5x	14.9x	16x	15x	13.3x
FCF Yield	1.63%	-15.9%	6.19%	2.15%	6.73%	6.27%	6.68%	7.49%
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%	1.38%	1.44%	1.51%
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	1,018.00	1,018.00	1,018.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DAIO PAPER CORPORATION	13.4x	0.66x	6.6x	1.42%	931M
UPM-KYMMENE OYJ	16.36x	1.59x	10.13x	6.51%	13.93B
SUZANO S.A.	5.73x	2.28x	5.34x	3.62%	10.41B
HOLMEN AB	20.51x	2.43x	11.93x	3.02%	4.96B
OJI HOLDINGS CORPORATION	19.98x	0.86x	11.25x	4.08%	4.58B
KLABIN S.A.	10.14x	2.22x	6.11x	5.4%	4.33B
EMPRESAS CMPC S.A.	15.46x	1.02x	6.49x	1.36%	2.77B
THE NAVIGATOR COMPANY, S.A.	14.17x	1.72x	7.63x	6.29%	2.64B
XIANHE CO.,LTD.	11.07x	-	-	3.17%	2.18B
SEMAPA - SOCIEDADE DE INVESTIMENTO E GESTÃO, SGPS, S.A.	5.57x	0.82x	4.08x	2.82%	1.85B
Average	13.24x	1.51x	7.73x	3.77%	4.86B
Weighted average by Cap.	13.42x	1.75x	8.31x	4.51%