Valuation Disco Corporation OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 23:51:01 02/07/2026 +04			5-day change	1st Jan Change
455.24 ^USD	-6.77%		-11.35%	+49.93%

06-24	Japan's Nikkei falls on Fed rate-hike bets, tech valuation concerns	RE
06-24	Japan's Nikkei extends fall on Fed rate-hike, tech valuation concerns	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,241,500	1,657,021	6,196,471	3,239,857	6,642,215	8,307,543	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	25.07%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	7,942,313	7,841,843	7,727,085
Change	-	33.9%	300.34%	-49.66%	111.17%	24.93%	-1.26%	-1.46%
P/E	18.7x	20x	73.6x	26.1x	49x	45.7x	38.1x	34.4x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	11.9x	10x	8.53x
PEG	-	0.8x	47.66x	0.6x	5.26x	1.3x	1.9x	3.2x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	15.3x	13.2x	11.8x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	14.6x	12.5x	11x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	30.8x	25.7x	22.7x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	32.3x	26.6x	23x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	62.5x	44.7x	35.3x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	1.6%	2.24%	2.83%
Dividend per Share ²	269.3	305.3	307	413	505	658.9	823.2	1,036
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	0.86%	1.07%	1.35%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,677	2,013	2,226
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	39.3%	40.9%	46.5%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	542,502	628,292	703,605
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	257,644	305,136	340,848
EBIT ¹	91,513	110,413	121,490	166,800	184,989	245,667	294,918	336,532
Net income ¹	66,206	82,891	84,205	123,900	135,521	181,893	218,316	248,442
Net Debt ¹	-125,771	-163,053	-215,486	-229,167	-284,575	-365,230	-465,700	-580,458
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	76,590.00	76,590.00	76,590.00
Nbr of stocks (in thousands)	108,270	108,302	108,349	108,375	108,462	108,468	-	-
Announcement Date	21/04/22	20/04/23	25/04/24	17/04/25	22/04/26	-	-	-

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.($)
APPLIED MATERIALS, INC.	46.1x	14.22x	41.22x	0.32%	479B
NAURA TECHNOLOGY GROUP CO., LTD.	78.79x	11.94x	60.22x	0.12%	89.83B
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	108.32x	22.22x	103.45x	0.08%	56.4B
ASM INTERNATIONAL N.V.	42.64x	11.11x	29.07x	0.42%	52.43B
GLOBALFOUNDRIES, INC.	51.79x	5.04x	14.84x	0.06%	38.3B
ACM RESEARCH (SHANGHAI), INC.	98.9x	19.57x	87.94x	0.21%	26.26B
BE SEMICONDUCTOR INDUSTRIES N.V.	65.45x	21.57x	48.07x	1.3%	23.74B
SHENZHEN HAN'S CNC TECHNOLOGY CO., LTD.	103.58x	16.12x	70.9x	0.28%	23.33B
HWATSING TECHNOLOGY CO., LTD.	100.66x	22.78x	82.93x	0.14%	20.43B
Average	77.36x	16.06x	59.85x	0.33%	89.95B
Weighted average by Cap.	59.42x	14.55x	49.26x	0.3%