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 | 23.1x - 25.5x | 24.3x |
| Selected Fwd P/E Multiple | 19.5x - 21.5x | 20.5x |
| Fair Value | €19.48 - €21.53 | €20.50 |
| Upside | 16.5% - 28.7% | 22.6% |
| Benchmarks | - | Full Ticker |
| Sanyo Denki Co., Ltd. | 651,600.0% | TSE:6516 |
| ABB Ltd | - | OTCPK:ABLZ.F |
| MINEBEA MITSUMI Inc. | 647,900.0% | TSE:6479 |
| Rockwell Automation, Inc. | - | NYSE:ROK |
| Allient Inc. | - | NasdaqGM:ALNT |
| Nidec Corporation | - | DB:NIB |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6516 | ABLZ.F | 6479 | ROK | ALNT | NIB | |||
| TSE:6516 | OTCPK:ABLZ.F | TSE:6479 | NYSE:ROK | NasdaqGM:ALNT | DB:NIB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 67.6% | 31.5% | 5.3% | 6.4% | -5.0% | 17.8% | ||
| 3Y CAGR | -14.5% | -5.2% | -4.8% | -11.2% | -18.2% | 7.0% | ||
| Latest Twelve Months | -36.5% | 9.8% | 10.0% | -23.4% | -60.2% | 34.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.6% | 13.9% | 4.9% | 14.3% | 4.0% | 5.6% | ||
| Prior Fiscal Year | 9.3% | 11.7% | 3.9% | 15.3% | 4.2% | 5.3% | ||
| Latest Fiscal Year | 5.8% | 12.0% | 3.9% | 11.5% | 2.5% | 6.4% | ||
| Latest Twelve Months | 5.4% | 12.5% | 3.9% | 11.3% | 1.9% | 6.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.0x | 18.7x | 7.6x | 27.0x | 15.7x | 9.9x | ||
| Price / LTM Sales | 1.1x | 3.6x | 0.6x | 4.9x | 1.2x | 1.3x | ||
| LTM P/E Ratio | 21.0x | 28.6x | 16.3x | 43.0x | 65.5x | 21.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 16.3x | 28.6x | 65.5x | |||||
| Historical LTM P/E Ratio | 24.7x | 37.1x | 87.4x | |||||
| Selected P/E Multiple | 23.1x | 24.3x | 25.5x | |||||
| (x) LTM Net Income | 157,420 | 157,420 | 157,420 | |||||
| (=) Equity Value | 3,629,364 | 3,820,383 | 4,011,402 | |||||
| (/) Shares Outstanding | 1,146.3 | 1,146.3 | 1,146.3 | |||||
| Implied Value Range | 3,166.13 | 3,332.77 | 3,499.41 | |||||
| FX Rate: JPY/EUR | 171.0 | 171.0 | 171.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 18.51 | 19.49 | 20.46 | 16.72 | ||||
| Upside / (Downside) | 10.7% | 16.6% | 22.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6516 | ABLZ.F | 6479 | ROK | ALNT | NIB | |
| Value of Common Equity | 111,680 | 121,516 | 971,034 | 38,831 | 644 | 3,277,685 | |
| (/) Shares Outstanding | 11.8 | 1,823.7 | 401.6 | 112.7 | 16.9 | 1,146.3 | |
| Implied Stock Price | 9,440.00 | 66.63 | 2,418.00 | 344.50 | 38.02 | 2,859.34 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 171.01 | |
| Implied Stock Price (Trading Cur) | 9,440.00 | 66.63 | 2,418.00 | 344.50 | 38.02 | 16.72 | |
| Trading Currency | JPY | USD | JPY | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 171.01 | |