Valuation Disco Corporation Thailand S.E.

Stocks

DISCO80

TH015012A505

Semiconductor Equipment & Testing

End-of-day quote Thailand S.E. 05/10/2026			5-day change	1st Jan Change
13.90 ^THB	+7.75%		+19.83%	-

09-29	Japan's Nikkei slumps as oil, bond yields weigh on sentiment	RE
07-24	Disco Corp Announces Appointment of Andre Mintz to Board of Directors, Effective July 21, 2026	CI

Company Valuation: Disco Corporation

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	6,912,648	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	4.07%	-	-
Enterprise Value (EV) ¹	1,115,729	1,493,968	5,980,985	3,010,690	6,357,640	6,550,949	6,446,068	6,311,895
Change	-	33.9%	300.34%	-49.66%	111.17%	3.04%	-1.6%	-2.08%
P/E	18.7x	20x	73.6x	26.1x	49x	36.3x	29.4x	25.1x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	9.82x	8.12x	6.94x
PEG	-	0.8x	47.66x	0.6x	5.26x	0.9x	1.3x	1.5x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	12.3x	10.3x	9.02x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	11.6x	9.61x	8.24x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	24.2x	19.6x	16.5x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	25.4x	20.3x	16.9x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	52.3x	36.7x	29x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	1.91%	2.72%	3.44%
Dividend per Share ²	269.3	305.3	307	413	505	693.8	857.3	1,086
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	1.09%	1.35%	1.7%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,758	2,166	2,540
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	39.5%	39.6%	42.8%
Net sales ¹	253,781	284,135	307,554	393,300	436,889	564,281	670,561	766,170
EBITDA ¹	100,064	120,784	132,521	179,000	199,810	270,306	328,969	381,995
EBIT ¹	91,513	110,413	121,490	166,800	184,989	257,435	318,260	373,276
Net income ¹	66,206	82,891	84,205	123,900	135,521	189,978	234,988	275,438
Net Debt ¹	-125,771	-163,053	-215,486	-229,167	-284,575	-361,699	-466,580	-600,753
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	63,730.00	63,730.00	63,730.00
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

P/E, Detailed evolution

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.($)
ASML HOLDING N.V.	42.85x	14.48x	32.87x	0.55%	715B
LAM RESEARCH CORPORATION	36.96x	12.32x	30.28x	0.33%	435B
APPLIED MATERIALS, INC.	40.97x	12.44x	35.96x	0.36%	429B
KLA CORPORATION	38.45x	15.05x	31.22x	0.46%	270B
ADVANTEST CORPORATION	41.4x	15.54x	30.21x	0.23%	177B
TOKYO ELECTRON LIMITED	35.11x	7.94x	24.19x	1.38%	174B
ASE TECHNOLOGY HOLDING CO., LTD.	37.95x	4.08x	18.82x	1.36%	98.43B
TERADYNE, INC.	50.58x	13.49x	38.04x	0.12%	70.2B
NAURA TECHNOLOGY GROUP CO., LTD.	59.72x	8.86x	47.16x	0.15%	66.67B
Average	42.67x	11.58x	32.09x	0.55%	270.55B
Weighted average by Cap.	40.81x	12.80x	31.93x	0.51%