Disco Corporation Website

Disco Corporation

TSE-6146

Basic

  • Market Cap

    ¥5,987.6B

  • EV

    ¥5,772.31B

  • Shares Out

    108.35M

  • Revenue

    ¥336.39B

  • Employees

    4,886

Margins

  • Gross

    68.72%

  • EBITDA

    45.08%

  • Operating

    40.98%

  • Pre-Tax

    38.61%

  • Net

    28.31%

  • FCF

    26.46%

Returns (5Yr Avg)

  • ROA

    15.46%

  • ROTA

    20.23%

  • ROE

    20.21%

  • ROCE

    27.57%

  • ROIC

    27.24%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥63,012.5

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ¥218.33B

  • Net Debt

    -¥218.33B

  • Debt/Equity

  • EBIT/Interest

Growth (CAGR)

  • Rev 3Yr

    18.92%

  • Rev 5Yr

    15.83%

  • Rev 10Yr

    11.35%

  • Dil EPS 3Yr

    29.05%

  • Dil EPS 5Yr

    23.82%

  • Dil EPS 10Yr

    21.18%

  • Rev Fwd 2Yr

    22.97%

  • EBITDA Fwd 2Yr

    32.98%

  • EPS Fwd 2Yr

    37.51%

  • EPS LT Growth Est

    26.22%

Dividends

  • Yield

  • Payout

    39.5%

  • DPS

    ¥307

  • DPS Growth 3Yr

    10.8%

  • DPS Growth 5Yr

    23.39%

  • DPS Growth 10Yr

    26.18%

  • DPS Growth Fwd 2Yr

    49.37%

Select a metric from the list below to chart it

Mar '15

Mar '16

Mar '17

Mar '18

Mar '19

Mar '20

Mar '21

Mar '22

Mar '23

Mar '24

LTM

Mar '25 (E)

Mar '26 (E)

Mar '27 (E)

Total Revenues

141,083

182,857

253,781

284,135

307,554

336,392

Total Revenues % Chg.

-4.4%

29.6%

38.8%

12%

8.2%

20.9%

Cost of Goods Sold, Total

56,290

75,973

99,769

99,629

98,912

105,233

Gross Profit

84,793

106,884

154,012

184,506

208,642

231,159

Selling General & Admin Expenses, Total

32,350

36,183

42,594

51,673

59,832

93,264

Provision for Bad Debts

13

15

-6

18

R&D Expenses

15,991

17,580

19,889

22,426

27,301

Depreciation & Amortization

46

54

46

35

37

39

Other Operating Expenses, Total

48,387

53,830

62,544

74,128

87,188

93,303

Operating Income

36,406

53,054

91,468

110,378

121,454

137,856

Interest Expense, Total

Interest And Investment Income

68

45

49

46

79

75

Net Interest Expenses

68

45

49

46

79

75

Income (Loss) On Equity Invest.

398

289

461

192

141

195

Currency Exchange Gains (Loss)

833

-446

-1,073

681

-889

-1,942

Other Non Operating Income (Expenses)

607

686

1,543

1,041

1,607

1,667

EBT, Excl. Unusual Items

38,312

53,628

92,448

112,338

122,392

137,851

Gain (Loss) On Sale Of Investments

268

-19

10

Gain (Loss) On Sale Of Assets

-69

-34

-74

565

-60

-59

Asset Writedown

-63

-7,530

-7,530

Other Unusual Items

-236

-142

-124

-66

-228

-371

EBT, Incl. Unusual Items

38,275

53,433

92,250

112,784

114,574

129,891

Income Tax Expense

10,572

14,286

25,997

29,871

30,364

34,582

Earnings From Continuing Operations

27,703

39,147

66,253

82,913

84,210

95,309

Minority Interest

-50

-56

-47

-22

-5

-73

Net Income

27,653

39,091

66,206

82,891

84,205

95,236

Net Income to Common Incl Extra Items

27,653

39,091

66,206

82,891

84,205

95,236

Net Income to Common Excl. Extra Items

27,653

39,091

66,206

82,891

84,205

95,236

Total Shares Outstanding

107.9

108.2

108.3

108.3

108.3

108.4

Weighted Avg. Shares Outstanding

107.8

108

108.2

108.3

108.3

108.3

Weighted Avg. Shares Outstanding Dil

108.4

108.5

108.6

108.6

108.8

108.3

EPS

256.5

361.8

611.7

765.5

777.3

879

EPS Diluted

255.2

360.3

609.6

763

774.3

879

EBITDA

43,018

59,869

100,019

120,749

132,485

151,636.8

Effective Tax Rate

27.6%

26.7%

28.2%

26.5%

26.5%

26.6%