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 - 0.7x | 0.7x |
| Selected Fwd Ps Multiple | 0.6x - 0.6x | 0.6x |
| Fair Value | €43.02 - €47.55 | €45.29 |
| Upside | -10.4% - -0.9% | -5.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Loginet Japan Co., Ltd. | 902,700.0% | SPSE:9027 |
| Chuo Warehouse Co.,Ltd. | 931,900.0% | TSE:9319 |
| Being Holdings Co., Ltd. | 914,500.0% | TSE:9145 |
| The Keihin Co., Ltd. | 931,200.0% | TSE:9312 |
| Takase Corporation | 908,700.0% | TSE:9087 |
| Sankyu Inc. | - | DB:SNK |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9027 | 9319 | 9145 | 9312 | 9087 | SNK | |||
| SPSE:9027 | TSE:9319 | TSE:9145 | TSE:9312 | TSE:9087 | DB:SNK | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 3.3% | 1.0% | 13.2% | 1.1% | 1.8% | 1.3% | ||
| 3Y CAGR | 4.3% | 5.2% | 14.7% | -2.3% | -1.2% | 3.1% | ||
| Latest Twelve Months | 3.4% | 4.9% | 10.9% | 8.4% | 2.3% | 8.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.2% | 5.9% | 4.4% | 4.2% | 2.5% | 4.5% | ||
| Prior Fiscal Year | 2.6% | 6.4% | 4.3% | 4.4% | 3.7% | 4.3% | ||
| Latest Fiscal Year | 2.9% | 5.7% | 4.6% | 4.3% | 1.9% | 5.1% | ||
| Latest Twelve Months | 2.9% | 6.0% | 4.9% | 4.5% | 1.8% | 5.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.2x | 3.5x | 8.7x | 1.3x | 1.4x | 7.2x | ||
| Price / LTM Sales | 0.3x | 0.9x | 0.8x | 0.4x | 0.3x | 0.7x | ||
| LTM P/E Ratio | 9.0x | 15.9x | 16.2x | 7.9x | 17.1x | 13.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.4x | 0.9x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.5x | 0.5x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.7x | 0.7x | |||||
| (x) LTM Sales | 617,725 | 617,725 | 617,725 | |||||
| (=) Equity Value | 385,893 | 406,203 | 426,513 | |||||
| (/) Shares Outstanding | 51.8 | 51.8 | 51.8 | |||||
| Implied Value Range | 7,452.83 | 7,845.09 | 8,237.34 | |||||
| FX Rate: JPY/EUR | 171.5 | 171.5 | 171.5 | Market Price | ||||
| Implied Value Range (Trading Cur) | 43.45 | 45.74 | 48.03 | 48.00 | ||||
| Upside / (Downside) | -9.5% | -4.7% | 0.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9027 | 9319 | 9145 | 9312 | 9087 | SNK | |
| Value of Common Equity | 20,568 | 26,455 | 24,943 | 17,915 | 2,611 | 426,287 | |
| (/) Shares Outstanding | 5.3 | 18.3 | 6.0 | 6.5 | 2.0 | 51.8 | |
| Implied Stock Price | 3,850.00 | 1,442.00 | 4,140.00 | 2,744.00 | 1,294.00 | 8,232.97 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 171.52 | |
| Implied Stock Price (Trading Cur) | 3,850.00 | 1,442.00 | 4,140.00 | 2,744.00 | 1,294.00 | 48.00 | |
| Trading Currency | JPY | JPY | JPY | JPY | JPY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 171.52 | |