Disco Corporation (6146)

Basic

  • Market Cap

    ¥3,307.67B

  • EV

    ¥3,131.99B

  • Shares Out

    108.34M

  • Revenue

    ¥271.11B

  • Employees

    4,553

Margins

  • Gross

    66.02%

  • EBITDA

    41.01%

  • Operating

    37.08%

  • Pre-Tax

    37.44%

  • Net

    27.64%

  • FCF

    26.09%

Returns (5Yr Avg)

  • ROA

    12.06%

  • ROE

    18.46%

  • ROCE

    24.83%

  • ROIC

    25.45%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥31,728.13

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥2,503.16

  • Earnings (Dil)

    ¥689.38

  • FCF

    ¥650.82

  • Book Value

    ¥3,323.76

Growth (CAGR)

  • Rev 3Yr

    20.12%

  • Rev 5Yr

    10.97%

  • Rev 10Yr

    10.83%

  • Dil EPS 3Yr

    33.79%

  • Dil EPS 5Yr

    17.47%

  • Dil EPS 10Yr

    23.64%

  • Rev Fwd 2Yr

    9.76%

  • EBITDA Fwd 2Yr

    13.05%

  • EPS Fwd 2Yr

    11.6%

  • EPS LT Growth Est

    9.61%

Dividends

  • Yield

    —

  • Payout

    30.55%

  • DPS

    ¥211.33

  • DPS Growth 3Yr

    11.05%

  • DPS Growth 5Yr

    11.86%

  • DPS Growth 10Yr

    25.39%

  • DPS Growth Fwd 2Yr

    23.44%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

147,500.0

141,083.0

182,857.0

253,781.0

284,135.0

271,114.0

Total Revenues % Chg.

-11.9%

-4.4%

29.6%

38.8%

12.0%

-2.1%

Cost of Goods Sold, Total

60,589.0

56,290.0

75,973.0

99,769.0

99,629.0

92,135.0

Gross Profit

86,911.0

84,793.0

106,884.0

154,012.0

184,506.0

178,979.0

Selling General & Admin Expenses, Total

32,773.0

32,350.0

36,183.0

42,594.0

51,673.0

56,006.0

Provision for Bad Debts

1.0

—

13.0

15.0

-6.0

-6.0

R&D Expenses

15,490.0

15,991.0

17,580.0

19,889.0

22,426.0

22,426.0

Depreciation & Amortization

9.0

46.0

54.0

46.0

35.0

36.0

Other Operating Expenses, Total

48,273.0

48,387.0

53,830.0

62,544.0

74,128.0

78,462.0

Operating Income

38,638.0

36,406.0

53,054.0

91,468.0

110,378.0

100,517.0

Interest Expense, Total

-3.0

—

—

—

—

—

Interest And Investment Income

93.0

68.0

45.0

49.0

46.0

74.0

Net Interest Expenses

90.0

68.0

45.0

49.0

46.0

74.0

Income (Loss) On Equity Invest.

293.0

398.0

289.0

461.0

192.0

94.0

Currency Exchange Gains (Loss)

-751.0

833.0

-446.0

-1,073.0

681.0

-668.0

Other Non Operating Income (Expenses)

703.0

607.0

686.0

1,543.0

1,041.0

1,016.0

EBT, Excl. Unusual Items

38,973.0

38,312.0

53,628.0

92,448.0

112,338.0

101,033.0

Gain (Loss) On Sale Of Investments

—

268.0

-19.0

—

10.0

10.0

Gain (Loss) On Sale Of Assets

-44.0

-69.0

-34.0

-74.0

565.0

572.0

Asset Writedown

-58.0

—

—

—

-63.0

-63.0

Other Unusual Items

-615.0

-236.0

-142.0

-124.0

-66.0

-57.0

EBT, Incl. Unusual Items

38,256.0

38,275.0

53,433.0

92,250.0

112,784.0

101,495.0

Income Tax Expense

9,392.0

10,572.0

14,286.0

25,997.0

29,871.0

26,578.0

Earnings From Continuing Operations

28,864.0

27,703.0

39,147.0

66,253.0

82,913.0

74,917.0

Minority Interest

-40.0

-50.0

-56.0

-47.0

-22.0

9.0

Net Income

28,824.0

27,653.0

39,091.0

66,206.0

82,891.0

74,926.0

Net Income to Common Incl Extra Items

28,824.0

27,653.0

39,091.0

66,206.0

82,891.0

74,926.0

Net Income to Common Excl. Extra Items

28,824.0

27,653.0

39,091.0

66,206.0

82,891.0

74,926.0

Total Shares Outstanding

107.8

107.9

108.2

108.3

108.3

108.3

Weighted Avg. Shares Outstanding

107.8

107.8

108.0

108.2

108.3

108.3

Weighted Avg. Shares Outstanding Dil

108.3

108.4

108.5

108.6

108.6

108.7

EPS

267.5

256.5

361.8

611.7

765.5

691.8

EPS Diluted

266.0

255.2

360.3

609.6

763.0

689.4

EBITDA

44,733.0

43,018.0

59,869.0

100,019.0

120,749.0

111,177.0