|
Market Closed -
Japan Exchange
10:30:00 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,512.00 JPY | -0.07% |
|
-0.59% | -31.65% |
Company Valuation: DIP Corporation
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 | 79,097 | - | - |
| Change | - | 4.16% | -26.72% | -22.59% | -5.19% | -25.33% | - | - |
| Enterprise Value (EV) 1 | 172,537 | 175,005 | 125,220 | 93,577 | 88,195 | 67,877 | 70,699 | 72,737 |
| Change | - | 1.43% | -28.45% | -25.27% | -5.75% | -23.04% | 4.16% | 2.88% |
| P/E | 54x | 24.8x | 16x | 12.7x | 17.8x | 46.5x | 26.1x | 28.9x |
| PBR | 5.83x | 5.22x | 3.66x | 3.12x | 2.88x | 2.59x | 2.84x | 3.08x |
| PEG | - | 0x | 1.1x | 4.18x | -0.5x | -0.7x | 0.3x | -3.03x |
| Capitalization / Revenue | 4.79x | 3.99x | 2.68x | 1.98x | 1.93x | 1.53x | 1.52x | 1.47x |
| EV / Revenue | 4.37x | 3.55x | 2.33x | 1.66x | 1.61x | 1.31x | 1.36x | 1.35x |
| EV / EBITDA | 21.4x | 12.3x | 7.91x | 5.51x | 6.63x | 17.3x | 7.54x | 7.51x |
| EV / EBIT | 30.8x | 15.2x | 9.81x | 6.98x | 9.68x | 21.7x | 15.4x | 17.1x |
| EV / FCF | 26x | 19.3x | 23.2x | 8.35x | -79.4x | -53.1x | 24.6x | 19.4x |
| FCF Yield | 3.84% | 5.19% | 4.32% | 12% | -1.26% | -1.88% | 4.07% | 5.15% |
| Dividend per Share 2 | 61 | 72 | 88 | 95 | 95 | 96.67 | 96.6 | 97 |
| Rate of return | 1.8% | 2.05% | 3.36% | 4.45% | 4.7% | 6.39% | 6.39% | 6.42% |
| EPS 2 | 62.77 | 142 | 163.4 | 168.4 | 113.8 | 32.52 | 57.9 | 52.37 |
| Distribution rate | 97.2% | 50.7% | 53.8% | 56.4% | 83.5% | 297% | 167% | 185% |
| Net sales 1 | 39,515 | 49,356 | 53,782 | 56,386 | 54,853 | 51,751 | 51,880 | 53,799 |
| EBITDA 1 | 8,055 | 14,270 | 15,828 | 16,983 | 13,302 | 3,914 | 9,379 | 9,681 |
| EBIT 1 | 5,602 | 11,538 | 12,761 | 13,406 | 9,113 | 3,128 | 4,598 | 4,258 |
| Net income 1 | 3,487 | 7,936 | 9,051 | 8,951 | 5,956 | 1,700 | 3,025 | 2,741 |
| Net Debt 1 | -16,570 | -21,974 | -19,117 | -18,156 | -17,739 | -11,220 | -8,398 | -6,360 |
| Reference price 2 | 3,390.00 | 3,520.00 | 2,619.00 | 2,135.00 | 2,023.00 | 1,512.00 | 1,512.00 | 1,512.00 |
| Nbr of stocks (in thousands) | 55,784 | 55,960 | 55,111 | 52,334 | 52,365 | 52,313 | - | - |
| Announcement Date | 14/04/22 | 14/04/23 | 12/04/24 | 14/04/25 | 14/04/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 46.53x | 1.31x | 17.35x | 6.39% | 501M | |
| 33.51x | 5.94x | 22.73x | 0.14% | 165B | |
| 23.95x | 4.91x | 16.4x | 2.44% | 116B | |
| 19.86x | 6.12x | 12.99x | 4.45% | 38.89B | |
| 19.96x | 0.36x | 9.22x | 4% | 7.92B | |
| 10.95x | 3.53x | 7.71x | 1.53% | 7.44B | |
| 20.77x | 3.87x | 12.25x | 1.68% | 4.98B | |
| 13x | 0.28x | 7.42x | 4.2% | 4.82B | |
| 31.84x | 0.73x | 15.23x | 5.64% | 4.22B | |
| 13.82x | 1.19x | 6.95x | 2.92% | 4.15B | |
| Average | 23.42x | 2.82x | 12.83x | 3.34% | 35.42B | |
| Weighted average by Cap. | 27.41x | 5.22x | 18.33x | 1.67% |
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
- 2379 Stock
- Valuation DIP Corporation
Select your edition
All financial news and data tailored to specific country editions
