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 Ps Multiple | 0.8x - 0.9x | 0.9x |
| Selected Fwd Ps Multiple | 0.7x - 0.8x | 0.8x |
| Fair Value | €13 - €14.37 | €13.69 |
| Upside | 27.5% - 41.0% | 34.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Iseki & Co., Ltd. | 631,000.0% | TSE:6310 |
| Kawasaki Heavy Industries, Ltd. | 701,200.0% | TSE:7012 |
| Palfinger AG | - | PINC:PLFR.F |
| Cummins Inc. | - | NYSE:CMI |
| Doosan Bobcat Inc. | - | KOSE:A241560 |
| Kubota Corporation | - | DB:KUO1 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6310 | 7012 | PLFR.F | CMI | A241560 | KUO1 | |||
| TSE:6310 | TSE:7012 | PINC:PLFR.F | NYSE:CMI | KOSE:A241560 | DB:KUO1 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 2.4% | 3.0% | 6.1% | 7.7% | 9.9% | 9.5% | ||
| 3Y CAGR | 2.1% | 7.5% | 8.6% | 12.4% | 8.7% | 11.1% | ||
| Latest Twelve Months | -0.9% | 15.3% | -4.1% | 0.1% | -16.1% | -0.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.2% | 1.5% | 4.9% | 8.1% | 7.1% | 8.1% | ||
| Prior Fiscal Year | 0.0% | 3.1% | 4.4% | 2.2% | 9.4% | 7.9% | ||
| Latest Fiscal Year | -1.8% | 1.4% | 4.2% | 11.6% | 6.6% | 7.6% | ||
| Latest Twelve Months | -1.8% | 4.1% | 4.2% | 11.6% | 6.6% | 7.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.8x | 11.4x | 8.2x | 9.1x | 4.4x | 9.7x | ||
| Price / LTM Sales | 0.1x | 0.7x | 0.4x | 1.2x | 0.5x | 0.6x | ||
| LTM P/E Ratio | -7.7x | 17.1x | 11.3x | 10.1x | 7.8x | 8.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.5x | 1.2x | |||||
| Historical LTM P/S Ratio | 0.6x | 0.9x | 1.5x | |||||
| Selected Price / Sales Multiple | 0.8x | 0.9x | 0.9x | |||||
| (x) LTM Sales | 3,016,281 | 3,016,281 | 3,016,281 | |||||
| (=) Equity Value | 2,510,033 | 2,642,140 | 2,774,247 | |||||
| (/) Shares Outstanding | 1,149.7 | 1,149.7 | 1,149.7 | |||||
| Implied Value Range | 2,183.12 | 2,298.02 | 2,412.92 | |||||
| FX Rate: JPY/EUR | 162.6 | 162.6 | 162.6 | Market Price | ||||
| Implied Value Range (Trading Cur) | 13.42 | 14.13 | 14.84 | 10.20 | ||||
| Upside / (Downside) | 31.7% | 38.6% | 45.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6310 | 7012 | PLFR.F | CMI | A241560 | KUO1 | |
| Value of Common Equity | 23,301 | 1,418,724 | 791 | 40,381 | 3,300 | 1,906,137 | |
| (/) Shares Outstanding | 22.6 | 167.5 | 34.8 | 137.7 | 95.7 | 1,149.7 | |
| Implied Stock Price | 1,030.00 | 8,469.00 | 22.74 | 293.16 | 34.49 | 1,657.88 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.88 | 1.00 | 0.00 | 162.62 | |
| Implied Stock Price (Trading Cur) | 1,030.00 | 8,469.00 | 25.85 | 293.16 | 49,000.00 | 10.20 | |
| Trading Currency | JPY | JPY | USD | USD | KRW | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.88 | 1.00 | 0.00 | 162.62 | |