|
Market Closed -
Japan Exchange
10:30:00 02/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 4,883.00 JPY | -1.87% |
|
+0.76% | +33.67% |
| 08-10 | DIC Corporation announces an Equity Buyback for 2,800,000 shares, representing 2.96% for ¥10,000 million. | CI |
| 08-10 | DIC Corporation authorizes a Buyback Plan. | CI |
Company Valuation: DIC Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 274,123 | 220,164 | 262,350 | 320,406 | 345,867 | 462,484 | - | - |
| Change | - | -19.68% | 19.16% | 22.13% | 7.95% | 33.72% | - | - |
| Enterprise Value (EV) 1 | 614,881 | 666,113 | 703,775 | 742,869 | 735,231 | 848,824 | 793,652 | 776,143 |
| Change | - | 8.33% | 5.65% | 5.55% | -1.03% | 15.45% | -6.5% | -2.21% |
| P/E | 62.8x | 12.5x | -6.58x | 15x | 10.7x | 10.2x | 12.5x | 9.67x |
| PBR | 0.79x | 0.57x | 0.72x | 0.8x | 0.73x | 0.95x | 0.87x | 0.76x |
| PEG | - | 0x | 0x | -0x | 0.2x | 0.3x | -0.7x | 0.3x |
| Capitalization / Revenue | 0.32x | 0.21x | 0.25x | 0.3x | 0.33x | 0.4x | 0.4x | 0.39x |
| EV / Revenue | 0.72x | 0.63x | 0.68x | 0.69x | 0.7x | 0.74x | 0.69x | 0.66x |
| EV / EBITDA | 7.59x | 7.53x | 9.91x | 7.55x | 6.86x | 6.67x | 6.37x | 5.76x |
| EV / EBIT | 14.3x | 16.8x | 39.2x | 16.7x | 14.1x | 11.7x | 11.6x | 10.1x |
| EV / FCF | -5.98x | -16x | 21.5x | 787x | 22.8x | 30.1x | 9.81x | 15.6x |
| FCF Yield | -16.7% | -6.24% | 4.65% | 0.13% | 4.38% | 3.33% | 10.2% | 6.39% |
| Dividend per Share 2 | 100 | 100 | 80 | 100 | 200 | 166.7 | 173.3 | 175 |
| Rate of return | 3.45% | 4.3% | 2.89% | 2.96% | 5.47% | 3.41% | 3.55% | 3.58% |
| EPS 2 | 46.12 | 186 | -421.1 | 225.1 | 341.7 | 480.6 | 390 | 505.2 |
| Distribution rate | 217% | 53.7% | -19% | 44.4% | 58.5% | 34.7% | 44.4% | 34.6% |
| Net sales 1 | 855,400 | 1,054,201 | 1,038,736 | 1,071,127 | 1,052,194 | 1,144,800 | 1,155,533 | 1,182,150 |
| EBITDA 1 | 81,000 | 88,474 | 71,040 | 98,452 | 107,158 | 127,325 | 124,592 | 134,750 |
| EBIT 1 | 42,900 | 39,682 | 17,943 | 44,521 | 52,192 | 72,467 | 68,467 | 76,900 |
| Net income 1 | 4,400 | 17,610 | -39,857 | 21,313 | 32,353 | 45,200 | 36,350 | 45,600 |
| Net Debt 1 | 340,758 | 445,949 | 441,425 | 422,463 | 389,364 | 386,340 | 331,169 | 313,659 |
| Reference price 2 | 2,896.00 | 2,326.00 | 2,771.50 | 3,384.00 | 3,653.00 | 4,883.00 | 4,883.00 | 4,883.00 |
| Nbr of stocks (in thousands) | 94,656 | 94,653 | 94,660 | 94,683 | 94,680 | 94,713 | - | - |
| Announcement Date | 18/02/22 | 14/02/23 | 13/02/24 | 12/02/25 | 16/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.16x | 0.74x | 6.67x | 3.41% | 2.93B | |
| 36.06x | 4.94x | 20.04x | 1.07% | 76.73B | |
| 30.22x | 4.52x | 19.53x | 2.2% | 37.4B | |
| 24.88x | 2.96x | 15.34x | 2.09% | 35.56B | |
| 14.15x | 1.48x | 8.24x | 2.95% | 31.26B | |
| 35.17x | 6.42x | 17.03x | 1.75% | 29.2B | |
| 14.02x | 1.36x | 8.35x | 2.26% | 25.12B | |
| 38.36x | 9.44x | 28.29x | 2.26% | 23.49B | |
| 8.78x | 2.51x | 5x | 2.97% | 18.43B | |
| 24.4x | 2.64x | 10.73x | 1.85% | 17.55B | |
| Average | 23.62x | 3.70x | 13.92x | 2.28% | 29.77B | |
| Weighted average by Cap. | 27.29x | 4.16x | 15.93x | 1.98% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4631 Stock
- Valuation DIC Corporation
Select your edition
All financial news and data tailored to specific country editions
