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 | 4.4x - 4.8x | 4.6x |
| Selected Fwd P/E Multiple | 5.0x - 5.5x | 5.2x |
| Fair Value | €27.24 - €30.11 | €28.67 |
| Upside | -3.1% - 7.1% | 2.0% |
| Benchmarks | - | Full Ticker |
| Nippon Yusen Kabushiki Kaisha | 910,100.0% | TSE:9101 |
| Pacific Basin Shipping Limited | 234,300.0% | SEHK:2343 |
| COSCO SHIPPING Specialized Carriers Co.,Ltd. | 60,042,800.0% | SHSE:600428 |
| Wisdom Marine Lines Co., Limited (Cayman) | 263,700.0% | TWSE:2637 |
| Yang Ming Marine Transport Corporation | 260,900.0% | TWSE:2609 |
| Mitsui O.S.K. Lines, Ltd. | - | DB:MILA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9101 | 2343 | 600428 | 2637 | 2609 | MILA | |||
| TSE:9101 | SEHK:2343 | SHSE:600428 | TWSE:2637 | TWSE:2609 | DB:MILA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 72.7% | 39.3% | 72.3% | 21.4% | NM- | 67.1% | ||
| 3Y CAGR | -22.1% | -46.2% | 72.1% | -14.0% | -27.0% | -15.6% | ||
| Latest Twelve Months | 58.1% | 22.0% | 41.4% | -13.7% | 100.5% | 33.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 23.9% | 10.4% | 6.5% | 26.6% | 28.9% | 30.6% | ||
| Prior Fiscal Year | 9.6% | 4.8% | 8.7% | 19.2% | 3.4% | 16.1% | ||
| Latest Fiscal Year | 18.5% | 5.1% | 9.1% | 29.6% | 28.8% | 24.0% | ||
| Latest Twelve Months | 16.5% | 4.3% | 8.1% | 22.8% | 23.6% | 21.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.5x | 5.9x | 7.8x | 8.9x | 0.6x | 8.0x | ||
| Price / LTM Sales | 0.9x | 0.6x | 0.9x | 2.6x | 1.0x | 1.0x | ||
| LTM P/E Ratio | 5.3x | 14.8x | 11.5x | 11.6x | 4.3x | 4.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 4.3x | 11.5x | 14.8x | |||||
| Historical LTM P/E Ratio | 1.3x | 4.3x | 9.5x | |||||
| Selected P/E Multiple | 4.4x | 4.6x | 4.8x | |||||
| (x) LTM Net Income | 371,318 | 371,318 | 371,318 | |||||
| (=) Equity Value | 1,616,621 | 1,701,706 | 1,786,791 | |||||
| (/) Shares Outstanding | 343.3 | 343.3 | 343.3 | |||||
| Implied Value Range | 4,709.44 | 4,957.30 | 5,205.17 | |||||
| FX Rate: JPY/EUR | 172.3 | 172.3 | 172.3 | Market Price | ||||
| Implied Value Range (Trading Cur) | 27.33 | 28.77 | 30.21 | 28.11 | ||||
| Upside / (Downside) | -2.8% | 2.4% | 7.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9101 | 2343 | 600428 | 2637 | 2609 | MILA | |
| Value of Common Equity | 2,239,891 | 1,476 | 18,768 | 1,567 | 213,717 | 1,662,516 | |
| (/) Shares Outstanding | 424.4 | 5,178.6 | 2,743.9 | 746.4 | 3,492.1 | 343.3 | |
| Implied Stock Price | 5,278.00 | 0.28 | 6.84 | 2.10 | 61.20 | 4,843.14 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.13 | 1.00 | 0.03 | 1.00 | 172.29 | |
| Implied Stock Price (Trading Cur) | 5,278.00 | 2.23 | 6.84 | 63.10 | 61.20 | 28.11 | |
| Trading Currency | JPY | HKD | CNY | TWD | TWD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 0.13 | 1.00 | 0.03 | 1.00 | 172.29 | |