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 | 13.9x - 15.4x | 14.6x |
| Selected Fwd P/E Multiple | 10.3x - 11.4x | 10.8x |
| Fair Value | €20.21 - €22.34 | €21.27 |
| Upside | -14.4% - -5.3% | -9.9% |
| Benchmarks | - | Full Ticker |
| The Keihin Co., Ltd. | 931,200.0% | TSE:9312 |
| Loginet Japan Co., Ltd. | 902,700.0% | SPSE:9027 |
| Chuo Warehouse Co.,Ltd. | 931,900.0% | TSE:9319 |
| AZ-COM MARUWA Holdings Inc. | 909,000.0% | TSE:9090 |
| Nippon Express Holdings, Inc. | 914,700.0% | TSE:9147 |
| Being Holdings Co., Ltd. | - | DB:SO0 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9312 | 9027 | 9319 | 9090 | 9147 | SO0 | |||
| TSE:9312 | SPSE:9027 | TSE:9319 | TSE:9090 | TSE:9147 | DB:SO0 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 9.0% | 1.1% | 5.6% | 8.6% | -8.4% | 27.4% | ||
| 3Y CAGR | -1.1% | -1.7% | 5.5% | 5.9% | -17.3% | 17.3% | ||
| Latest Twelve Months | 5.8% | 16.1% | -0.7% | -2.0% | 25.8% | 34.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.2% | 3.2% | 5.9% | 4.5% | 1.8% | 4.4% | ||
| Prior Fiscal Year | 4.4% | 2.6% | 6.4% | 4.6% | 1.7% | 4.3% | ||
| Latest Fiscal Year | 4.3% | 2.9% | 5.7% | 3.5% | 1.2% | 4.6% | ||
| Latest Twelve Months | 4.3% | 2.9% | 6.0% | 3.8% | 1.1% | 5.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 1.3x | 3.8x | 3.4x | 10.3x | 5.7x | 8.4x | ||
| Price / LTM Sales | 0.4x | 0.2x | 1.0x | 0.8x | 0.3x | 0.8x | ||
| LTM P/E Ratio | 7.9x | 8.3x | 16.1x | 21.0x | 26.7x | 16.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.9x | 16.1x | 26.7x | |||||
| Historical LTM P/E Ratio | 11.0x | 14.9x | 16.7x | |||||
| Selected P/E Multiple | 13.9x | 14.6x | 15.4x | |||||
| (x) LTM Net Income | 1,528 | 1,528 | 1,528 | |||||
| (=) Equity Value | 21,231 | 22,348 | 23,465 | |||||
| (/) Shares Outstanding | 6.0 | 6.0 | 6.0 | |||||
| Implied Value Range | 3,523.83 | 3,709.30 | 3,894.76 | |||||
| FX Rate: JPY/EUR | 172.5 | 172.5 | 172.5 | Market Price | ||||
| Implied Value Range (Trading Cur) | 20.43 | 21.50 | 22.58 | 23.60 | ||||
| Upside / (Downside) | -13.4% | -8.9% | -4.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9312 | 9027 | 9319 | 9090 | 9147 | SO0 | |
| Value of Common Equity | 17,771 | 18,672 | 26,894 | 167,930 | 773,610 | 24,526 | |
| (/) Shares Outstanding | 6.5 | 5.3 | 18.4 | 134.7 | 247.3 | 6.0 | |
| Implied Stock Price | 2,722.00 | 3,495.00 | 1,465.00 | 1,247.00 | 3,128.00 | 4,070.81 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 172.49 | |
| Implied Stock Price (Trading Cur) | 2,722.00 | 3,495.00 | 1,465.00 | 1,247.00 | 3,128.00 | 23.60 | |
| Trading Currency | JPY | JPY | JPY | JPY | JPY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 172.49 | |