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 |
|---|---|---|
| Adjusted Earnings | 291.3 B - 609.1 B | 434.5 B |
| Discount Rate | 9.8% - 7.8% | 8.8% |
| Fair Value | €19.07 - €51.89 | €32.40 |
| Upside | -21.6% - 113.2% | 33.1% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Mar-20 | Mar-21 | Mar-22 | Mar-23 | Mar-24 | Dec-24 | ||
| (JPY in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 2,444,870 | 2,189,512 | 2,802,323 | 3,543,475 | 3,865,122 | 4,027,394 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 226,557 | 165,535 | 329,826 | 481,724 | 583,936 | 583,590 | |
| (+) Net Interest Expense | 17,214 | 8,473 | 6,890 | 19,920 | 33,360 | 30,558 | |
| (+) Other Non Operating Exp. | 9,657 | (4,656) | (12,884) | (9,561) | (11,317) | 4,718 | |
| (+) D&A | 129,525 | 130,432 | 133,256 | 146,478 | 153,781 | 157,344 | |
| (+) Non-recurring Items | 6,362 | 4,402 | 333 | 7,829 | 7,775 | 6,223 | |
| Adjusted EBITDA | 389,315 | 304,186 | 457,421 | 646,390 | 767,535 | 782,433 | |
| (-) D&A | (129,525) | (130,432) | (133,256) | (146,478) | (153,781) | (157,344) | |
| Adjusted EBIT | 259,790 | 173,754 | 324,165 | 499,912 | 613,754 | 625,089 | |
| % of Revenue | 10.6% | 7.9% | 11.6% | 14.1% | 15.9% | 15.5% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 7.9% | 11.6% | 15.9% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (JPY in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 2,987,464 | 4,966,080 | 7,859,894 | 3,769,305 | |||
| (+) Cash & Short Term Investments | 406,655 | 406,655 | 406,655 | 406,655 | |||
| (+) Investments & Other | 1,040,558 | 1,040,558 | 1,040,558 | 1,040,558 | |||
| (-) Debt | (1,434,388) | (1,434,388) | (1,434,388) | (1,434,388) | |||
| (-) Other Liabilities | (167,814) | (167,814) | (167,814) | (167,814) | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 2,832,475 | 4,811,091 | 7,704,905 | 3,614,316 | |||
| (/) Shares Outstanding | 922.8 | 922.8 | 922.8 | 922.8 | |||
| Implied Stock Price (JPY) | 3,069.30 | 5,213.35 | 8,349.12 | 3,916.51 | |||
| FX Rate: JPY/EUR | 160.91 | 160.91 | 160.91 | 160.91 | |||
| Implied Stock Price (EUR) | 19.07 | 32.40 | 51.89 | 24.34 | |||
| Upside / (Downside) | -21.63% | 33.11% | 113.18% | ||||
| Stock Price | 24.34 | ||||||
| Stock Price Close | 24.34 | ||||||
| Restatment Type | Press Release | ||||||
| Reporting Currency | JPY | ||||||
| Trading Currency | EUR | ||||||
| FX Rate: JPY/EUR | 160.91 | ||||||
| Market Cap | 23,112.8 | ||||||
| Shares Outstanding | 922.8 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||