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 | 0.6x - 0.6x | 0.6x |
| Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.7x |
| Fair Value | €18.02 - €19.92 | €18.97 |
| Upside | -25.5% - -17.7% | -21.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Chubu Electric Power Company, Incorporated | 950,200.0% | TSE:9502 |
| Tokyo Gas Co.,Ltd. | 953,100.0% | TSE:9531 |
| Toho Gas Co., Ltd. | 953,300.0% | TSE:9533 |
| Nippon Gas Co., Ltd. | 817,400.0% | TSE:8174 |
| Keiyo Gas Co., Ltd. | 953,900.0% | TSE:9539 |
| Osaka Gas Co., Ltd. | - | DB:OSA |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9502 | 9531 | 9533 | 8174 | 9539 | OSA | |||
| TSE:9502 | TSE:9531 | TSE:9533 | TSE:8174 | TSE:9539 | DB:OSA | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 3.7% | 6.5% | 6.2% | 8.6% | 4.0% | 8.6% | ||
| 3Y CAGR | 10.7% | 7.1% | 8.4% | 7.2% | 8.8% | 9.2% | ||
| Latest Twelve Months | 3.3% | 3.7% | 7.6% | 4.4% | 1.4% | 1.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.3% | 5.0% | 3.5% | 5.7% | 2.0% | 5.7% | ||
| Prior Fiscal Year | 11.2% | 6.4% | 4.3% | 5.6% | 1.2% | 6.4% | ||
| Latest Fiscal Year | 5.5% | 2.8% | 3.9% | 5.8% | 1.4% | 6.5% | ||
| Latest Twelve Months | 5.1% | 5.8% | 4.2% | 6.3% | 2.9% | 7.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.7x | 6.6x | 5.3x | 11.1x | 0.8x | 5.8x | ||
| Price / LTM Sales | 0.4x | 0.7x | 0.7x | 1.6x | 0.3x | 0.8x | ||
| LTM P/E Ratio | 8.0x | 12.6x | 15.4x | 24.9x | 11.5x | 10.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.7x | 1.6x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.6x | 0.7x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) LTM Sales | 2,069,084 | 2,069,084 | 2,069,084 | |||||
| (=) Equity Value | 1,208,359 | 1,271,956 | 1,335,554 | |||||
| (/) Shares Outstanding | 393.1 | 393.1 | 393.1 | |||||
| Implied Value Range | 3,073.96 | 3,235.75 | 3,397.54 | |||||
| FX Rate: JPY/EUR | 172.7 | 172.7 | 172.7 | Market Price | ||||
| Implied Value Range (Trading Cur) | 17.80 | 18.74 | 19.68 | 24.20 | ||||
| Upside / (Downside) | -26.4% | -22.6% | -18.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9502 | 9531 | 9533 | 8174 | 9539 | OSA | |
| Value of Common Equity | 1,498,731 | 1,975,520 | 437,793 | 316,518 | 38,649 | 1,642,619 | |
| (/) Shares Outstanding | 755.2 | 351.3 | 95.1 | 109.3 | 32.2 | 393.1 | |
| Implied Stock Price | 1,984.50 | 5,623.00 | 4,602.00 | 2,897.00 | 1,202.00 | 4,178.68 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 172.67 | |
| Implied Stock Price (Trading Cur) | 1,984.50 | 5,623.00 | 4,602.00 | 2,897.00 | 1,202.00 | 24.20 | |
| Trading Currency | JPY | JPY | JPY | JPY | JPY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 172.67 | |