Disco - Public Comps and Valuation Multiples

Disco Overview

About Disco

Disco Corp is a Japan-based company that manufactures and distributes precision processing and other manufacturing equipment. The firm's product portfolio includes dicing saws, laser saws, grinders, polishers, wafer mounters, die separators, surface planers, water jet saws, dicing blades, grinding wheels, polishing wheels, and related products. Precision processing equipment, predominantly grinders and dicers, make up roughly half of the firm's sales. The firm generates more than half of its revenue in Asia, with the rest coming from Japan, Europe, and the Americas.

Founded

1940

HQ

Employees

4.9K+

Website

disco.co.jp

Sectors

Semiconductors
Advanced Materials
DeepTech

Financials

LTM Revenue $2.7B

LTM EBITDA $1.2B

EV

$28.9B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Disco Financials

As of August 2025, Disco reported last 12-month revenue of $2.7B and EBITDA of $1.2B.

In the same period, Disco generated $1.9B in LTM gross profit and $848M in net income.

See Disco valuation multiples based on analyst estimates

Disco P&L

In the most recent fiscal year, Disco reported revenue of $2.7B and EBITDA of $1.2B.

Disco expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Disco valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$2.7B	XXX	$2.7B	XXX	XXX	XXX
Gross Profit	$1.9B	XXX	$1.9B	XXX	XXX	XXX
Gross Margin	70%	XXX	71%	XXX	XXX	XXX
EBITDA	$1.2B	XXX	$1.2B	XXX	XXX	XXX
EBITDA Margin	46%	XXX	46%	XXX	XXX	XXX
EBIT	$1.1B	XXX	$1.1B	XXX	XXX	XXX
EBIT Margin	42%	XXX	42%	XXX	XXX	XXX
Net Profit	$848M	XXX	$840M	XXX	XXX	XXX
Net Margin	31%	XXX	31%	XXX	XXX	XXX
Net Debt	XXX	XXX	n/a	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Disco including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $2.7B. EBITDA for the last twelve months was $1.2B. In the most recent fiscal year, Disco achieved $2.7B in revenue and $1.2B in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$2.7B	Analyst estimates available to subscribers	$2.7B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$1.9B	Analyst estimates available to subscribers	$1.9B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	70.4% gross margin	Analyst estimates available to subscribers	70.6% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$1.2B	Analyst estimates available to subscribers	$1.2B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	45.7% EBITDA margin	Analyst estimates available to subscribers	45.5% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$1.1B	Analyst estimates available to subscribers	$1.1B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	42.1% EBIT margin	Analyst estimates available to subscribers	42.4% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$848M	Analyst estimates available to subscribers	$840M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	31.1% net profit margin	Analyst estimates available to subscribers	31.5% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	n/a	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Disco

This financial data table provides comprehensive performance metrics for Disco, a company based in Japan. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Disco generated $2.7B in revenue over the last twelve months.
The company achieved $1.2B in EBITDA over the last twelve months.
Gross profit for the last twelve months was $1.9B.
Net income over the last twelve months reached $848M.

Fiscal Year Performance

In the most recent fiscal year, Disco reported $2.7B in total revenue.
Fiscal year EBITDA was $1.2B.
The company maintained a gross profit margin of 70.6% in the most recent fiscal year.
EBITDA margin for the fiscal year was 45.5%.
Net profit margin reached 31.5% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Disco. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Disco Stock Performance

Disco has current market cap of JPY 4.45T (or $30.2B), and EV of JPY 4.25T (or $28.9B).

Market Cap Evolution

Disco Stock Data

As of September 12, 2025, Disco's stock price is JPY 41080 (or $279).

See Disco trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$28.9B	$30.2B	XXX	XXX	XXX	XXX	$7.83

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

Disco Valuation Multiples

Disco's trades at 11.4x EV/Revenue multiple, and 25.4x EV/EBITDA.

See valuation multiples for Disco and 15K+ public comps

Disco Financial Valuation Multiples

As of September 12, 2025, Disco has market cap of $30.2B and EV of $28.9B.

Equity research analysts estimate Disco's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Disco has a P/E ratio of 35.6x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$30.2B	XXX	$30.2B	XXX	XXX	XXX
EV (current)	$28.9B	XXX	$28.9B	XXX	XXX	XXX
EV/Revenue	10.6x	XXX	11.4x	XXX	XXX	XXX
EV/EBITDA	23.2x	XXX	25.4x	XXX	XXX	XXX
EV/EBIT	25.1x	XXX	27.4x	XXX	XXX	XXX
EV/Gross Profit	15.1x	XXX	n/a	XXX	XXX	XXX
P/E	35.6x	XXX	39.1x	XXX	XXX	XXX
EV/FCF	69.0x	XXX	70.5x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Disco Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Disco Margins & Growth Rates

Disco's last 12 month revenue growth is 9%

Disco's revenue per employee in the last FY averaged $0.5M, while opex per employee averaged $0.2M for the same period.

Disco's rule of 40 is 54% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Disco's rule of X is 67% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for Disco and other 15K+ public comps

Disco Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	9%	XXX	10%	XXX	XXX	XXX
EBITDA Margin	46%	XXX	45%	XXX	XXX	XXX
EBITDA Growth	12%	XXX	14%	XXX	XXX	XXX
Rule of 40	54%	XXX	54%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	67%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.5M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.2M	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	28%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial