Valuation DIP Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 22:30:09 08/11/2024 +04			5-day change	1st Jan Change
14.65 ^USD	-13.47%		-.--%	-

07-10	DIP Corporation Reports Earnings Results for the First Quarter Ended May 31, 2026	CI
04-15	Jefferies Adjusts Dip's Price Target to 2,000 Yen From 2,300 Yen, Keeps at Hold	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	189,106	196,979	144,337	111,734	105,934	97,242	-	-
Change	-	4.16%	-26.72%	-22.59%	-5.19%	-8.2%	-	-
Enterprise Value (EV) ¹	172,537	175,005	125,220	93,577	88,195	82,329	84,488	86,311
Change	-	1.43%	-28.45%	-25.27%	-5.75%	-6.65%	2.62%	2.16%
P/E	54x	24.8x	16x	12.7x	17.8x	23.4x	21x	18.6x
PBR	5.83x	5.22x	3.66x	3.12x	2.88x	2.82x	2.99x	3.17x
PEG	-	0x	1.1x	4.18x	-0.5x	-0.8x	1.8x	1.4x
Capitalization / Revenue	4.79x	3.99x	2.68x	1.98x	1.93x	1.82x	1.78x	1.7x
EV / Revenue	4.37x	3.55x	2.33x	1.66x	1.61x	1.54x	1.55x	1.51x
EV / EBITDA	21.4x	12.3x	7.91x	5.51x	6.63x	8.68x	7.52x	6.98x
EV / EBIT	30.8x	15.2x	9.81x	6.98x	9.68x	12.8x	12x	10.7x
EV / FCF	26x	19.3x	23.2x	8.35x	-79.4x	30.4x	21.7x	21.7x
FCF Yield	3.84%	5.19%	4.32%	12%	-1.26%	3.29%	4.61%	4.6%
Dividend per Share ²	61	72	88	95	95	96.67	96.33	96.5
Rate of return	1.8%	2.05%	3.36%	4.45%	4.7%	5.2%	5.18%	5.19%
EPS ²	62.77	142	163.4	168.4	113.8	79.49	88.7	100.2
Distribution rate	97.2%	50.7%	53.8%	56.4%	83.5%	122%	109%	96.4%
Net sales ¹	39,515	49,356	53,782	56,386	54,853	53,443	54,580	57,300
EBITDA ¹	8,055	14,270	15,828	16,983	13,302	9,483	11,240	12,365
EBIT ¹	5,602	11,538	12,761	13,406	9,113	6,453	7,048	8,060
Net income ¹	3,487	7,936	9,051	8,951	5,956	4,159	4,640	5,244
Net Debt ¹	-16,570	-21,974	-19,117	-18,156	-17,739	-14,914	-12,754	-10,931
Reference price ²	3,390.00	3,520.00	2,619.00	2,135.00	2,023.00	1,860.00	1,860.00	1,860.00
Nbr of stocks (in thousands)	55,784	55,960	55,111	52,334	52,365	52,281	-	-
Announcement Date	14/04/22	14/04/23	12/04/24	14/04/25	14/04/26	-	-	-

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.($)
RECRUIT HOLDINGS CO., LTD.	27.4x	4.11x	17.65x	0.22%	109B
KANZHUN LIMITED	13.65x	3.82x	8.47x	1.38%	7.28B
SEEK LIMITED	-45.01x	5.25x	11.91x	3.48%	3.69B
VISIONAL, INC.	20.2x	2.69x	10.25x	-.--%	2.21B
MEDLEY, INC.	27.91x	1.46x	11.18x	-.--%	386M
ZIPRECRUITER, INC.	-35.82x	0.81x	5.73x	-.--%	321M
EN INC.	8.91x	0.62x	4.67x	5.32%	304M
Average	2.46x	2.68x	9.98x	1.48%	17.66B
Weighted average by Cap.	24.09x	4.08x	16.73x	0.39%