看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 12.2x - 13.5x | 12.9x |
| Selected Fwd P/E Multiple | 9.7x - 10.7x | 10.2x |
| Fair Value | €34.36 - €37.98 | €36.17 |
| Upside | -27.2% - -19.5% | -23.4% |
| Benchmarks | - | Full Ticker |
| Mitsubishi Electric Corporation | 650,300.0% | TSE:6503 |
| Jiangsu Zhongtian Technology Co., Ltd. | 60,052,200.0% | SHSE:600522 |
| IDEC Corporation | 665,200.0% | TSE:6652 |
| Onamba Co., Ltd. | 581,600.0% | TSE:5816 |
| Toyo Denki Seizo K.K. | 650,500.0% | TSE:6505 |
| Furukawa Electric Co., Ltd. | - | DB:FKA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6503 | 600522 | 6652 | 5816 | 6505 | FKA | |||
| TSE:6503 | SHSE:600522 | TSE:6652 | TSE:5816 | TSE:6505 | DB:FKA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 7.9% | 7.7% | -10.0% | 40.7% | 14.5% | 13.6% | ||
| 3Y CAGR | 16.8% | 149.7% | -39.2% | 39.9% | NM- | 49.0% | ||
| Latest Twelve Months | 32.4% | -5.2% | -40.0% | -47.7% | 127.6% | 162.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.2% | 5.6% | 7.5% | 4.0% | 1.9% | 1.7% | ||
| Prior Fiscal Year | 5.4% | 6.9% | 6.1% | 4.4% | 2.9% | 0.6% | ||
| Latest Fiscal Year | 5.9% | 5.9% | 2.6% | 6.2% | 5.2% | 2.8% | ||
| Latest Twelve Months | 6.6% | 5.7% | 2.9% | 6.2% | 5.2% | 2.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.6x | 8.5x | 8.5x | 1.7x | 1.3x | 7.9x | ||
| Price / LTM Sales | 1.3x | 1.0x | 1.0x | 0.3x | 0.4x | 0.5x | ||
| LTM P/E Ratio | 20.3x | 17.2x | 35.0x | 8.4x | 8.2x | 17.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 8.2x | 17.2x | 35.0x | |||||
| Historical LTM P/E Ratio | -217.8x | 11.8x | 19.7x | |||||
| Selected P/E Multiple | 12.2x | 12.9x | 13.5x | |||||
| (x) LTM Net Income | 33,846 | 33,846 | 33,846 | |||||
| (=) Equity Value | 413,641 | 435,411 | 457,182 | |||||
| (/) Shares Outstanding | 70.5 | 70.5 | 70.5 | |||||
| Implied Value Range | 5,869.47 | 6,178.39 | 6,487.31 | |||||
| FX Rate: JPY/EUR | 171.8 | 171.8 | 171.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 34.17 | 35.97 | 37.77 | 47.20 | ||||
| Upside / (Downside) | -27.6% | -23.8% | -20.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6503 | 600522 | 6652 | 5816 | 6505 | FKA | |
| Value of Common Equity | 7,440,480 | 49,367 | 68,100 | 12,284 | 17,406 | 571,365 | |
| (/) Shares Outstanding | 2,058.8 | 3,397.6 | 29.5 | 12.2 | 9.0 | 70.5 | |
| Implied Stock Price | 3,614.00 | 14.53 | 2,309.00 | 1,008.00 | 1,925.00 | 8,107.54 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 171.77 | |
| Implied Stock Price (Trading Cur) | 3,614.00 | 14.53 | 2,309.00 | 1,008.00 | 1,925.00 | 47.20 | |
| Trading Currency | JPY | CNY | JPY | JPY | JPY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 171.77 | |