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 | 18.4x - 20.3x | 19.3x |
Selected Fwd P/E Multiple | 13.5x - 14.9x | 14.2x |
Fair Value | €4.74 - €5.23 | €4.99 |
Upside | -15.4% - -6.5% | -11.0% |
Benchmarks | - | Full Ticker |
Teijin Limited | 340,100.0% | TSE:3401 |
Mitsubishi Gas Chemical Company, Inc. | 418,200.0% | TSE:4182 |
Daicel Corporation | 420,200.0% | TSE:4202 |
Shin-Etsu Chemical Co., Ltd. | 406,300.0% | TSE:4063 |
Kemira Oyj | - | HLSE:KEMIRA |
Toray Industries, Inc. | - | DB:TOR1 |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
3401 | 4182 | 4202 | 4063 | KEMIRA | TOR1 | |||
TSE:3401 | TSE:4182 | TSE:4202 | TSE:4063 | HLSE:KEMIRA | DB:TOR1 | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | 16.6% | 58.3% | 11.2% | 17.7% | 6.9% | ||
3Y CAGR | NM- | -1.9% | 16.5% | 2.2% | 32.1% | -2.6% | ||
Latest Twelve Months | -709.0% | 37.5% | -24.8% | 1.2% | 25.2% | 95.9% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 0.7% | 6.7% | 7.6% | 23.8% | 6.4% | 2.9% | ||
Prior Fiscal Year | 1.0% | 4.8% | 10.0% | 21.5% | 5.9% | 0.9% | ||
Latest Fiscal Year | -7.7% | 5.9% | 8.4% | 20.9% | 8.5% | 3.0% | ||
Latest Twelve Months | -8.3% | 5.5% | 7.4% | 19.9% | 7.9% | 2.7% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 5.8x | 4.7x | 5.5x | 7.4x | 6.2x | 8.1x | ||
Price / LTM Sales | 0.2x | 0.6x | 0.6x | 3.3x | 1.1x | 0.6x | ||
LTM P/E Ratio | -3.0x | 11.5x | 8.3x | 16.4x | 13.4x | 21.9x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | -3.0x | 11.5x | 16.4x | |||||
Historical LTM P/E Ratio | 9.5x | 27.0x | 65.3x | |||||
Selected P/E Multiple | 18.4x | 19.3x | 20.3x | |||||
(x) LTM Net Income | 68,203 | 68,203 | 68,203 | |||||
(=) Equity Value | 1,252,734 | 1,318,667 | 1,384,600 | |||||
(/) Shares Outstanding | 1,521.0 | 1,521.0 | 1,521.0 | |||||
Implied Value Range | 823.64 | 866.99 | 910.34 | |||||
FX Rate: JPY/EUR | 172.4 | 172.4 | 172.4 | Market Price | ||||
Implied Value Range (Trading Cur) | 4.78 | 5.03 | 5.28 | 5.60 | ||||
Upside / (Downside) | -14.7% | -10.2% | -5.7% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | 3401 | 4182 | 4202 | 4063 | KEMIRA | TOR1 | |
Value of Common Equity | 246,212 | 483,754 | 352,750 | 8,474,390 | 3,004 | 1,468,777 | |
(/) Shares Outstanding | 192.7 | 194.7 | 265.1 | 1,872.8 | 153.8 | 1,521.0 | |
Implied Stock Price | 1,277.50 | 2,484.50 | 1,330.50 | 4,525.00 | 19.54 | 965.69 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 172.44 | |
Implied Stock Price (Trading Cur) | 1,277.50 | 2,484.50 | 1,330.50 | 4,525.00 | 19.54 | 5.60 | |
Trading Currency | JPY | JPY | JPY | JPY | EUR | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 172.44 |