|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,864.00 JPY | +0.87% |
|
0.00% | -15.73% |
| 04-15 | Jefferies Adjusts Dip's Price Target to 2,000 Yen From 2,300 Yen, Keeps at Hold | MT |
| 04-14 | DIP Corporation Provides Consolidated Earnings Guidance for the Full Year Ending February 28, 2027 | CI |
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 | 96,752 | - | - |
| Change | - | 4.16% | -26.72% | -22.59% | -5.19% | -8.67% | - | - |
| Enterprise Value (EV) 1 | 172,537 | 175,005 | 125,220 | 93,577 | 88,195 | 80,712 | 82,044 | 82,869 |
| Change | - | 1.43% | -28.45% | -25.27% | -5.75% | -8.48% | 1.65% | 1.01% |
| P/E | 54x | 24.8x | 16x | 12.7x | 17.8x | 19.8x | 15.8x | 16.4x |
| PBR | 5.83x | 5.22x | 3.66x | 3.12x | 2.88x | 2.7x | 2.59x | 2.81x |
| PEG | - | 0x | 1.1x | 4.18x | -0.5x | -1.1x | 0.6x | -4.57x |
| Capitalization / Revenue | 4.79x | 3.99x | 2.68x | 1.98x | 1.93x | 1.78x | 1.69x | 1.65x |
| EV / Revenue | 4.37x | 3.55x | 2.33x | 1.66x | 1.61x | 1.48x | 1.43x | 1.42x |
| EV / EBITDA | 21.4x | 12.3x | 7.91x | 5.51x | 6.63x | 6.91x | 6.68x | 6.04x |
| EV / EBIT | 30.8x | 15.2x | 9.81x | 6.98x | 9.68x | 10.8x | 9.06x | 9.22x |
| EV / FCF | 26x | 19.3x | 23.2x | 8.35x | -79.4x | 22.9x | 13.2x | 17.1x |
| FCF Yield | 3.84% | 5.19% | 4.32% | 12% | -1.26% | 4.37% | 7.59% | 5.84% |
| Dividend per Share 2 | 61 | 72 | 88 | 95 | 95 | 96.43 | 97.57 | 96.5 |
| Rate of return | 1.8% | 2.05% | 3.36% | 4.45% | 4.7% | 5.22% | 5.28% | 5.22% |
| EPS 2 | 62.77 | 142 | 163.4 | 168.4 | 113.8 | 93.39 | 116.6 | 112.4 |
| Distribution rate | 97.2% | 50.7% | 53.8% | 56.4% | 83.5% | 103% | 83.7% | 85.8% |
| Net sales 1 | 39,515 | 49,356 | 53,782 | 56,386 | 54,853 | 54,473 | 57,252 | 58,532 |
| EBITDA 1 | 8,055 | 14,270 | 15,828 | 16,983 | 13,302 | 11,684 | 12,279 | 13,730 |
| EBIT 1 | 5,602 | 11,538 | 12,761 | 13,406 | 9,113 | 7,494 | 9,056 | 8,984 |
| Net income 1 | 3,487 | 7,936 | 9,051 | 8,951 | 5,956 | 4,886 | 6,033 | 5,886 |
| Net Debt 1 | -16,570 | -21,974 | -19,117 | -18,156 | -17,739 | -16,040 | -14,708 | -13,883 |
| Reference price 2 | 3,390.00 | 3,520.00 | 2,619.00 | 2,135.00 | 2,023.00 | 1,848.00 | 1,848.00 | 1,848.00 |
| Nbr of stocks (in thousands) | 55,784 | 55,960 | 55,111 | 52,334 | 52,365 | 52,355 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.79x | 1.48x | 6.91x | 5.22% | 596M | |
| 25.97x | 3.89x | 16.69x | 0.23% | 102B | |
| 11.52x | 3x | 6.64x | 1.63% | 6.12B | |
| -40.35x | 4.78x | 10.85x | 3.89% | 3.26B | |
| 18.96x | 2.48x | 9.42x | -.--% | 2.04B | |
| 27.89x | 1.46x | 11.17x | -.--% | 379M | |
| -36.7x | 0.96x | 6.88x | -.--% | 318M | |
| 8.19x | 0.54x | 4.09x | 5.79% | 274M | |
| Average | 4.41x | 2.32x | 9.08x | 2.09% | 14.35B | |
| Weighted average by Cap. | 22.95x | 3.81x | 15.74x | 0.44% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
