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 | 21.0x - 23.2x | 22.1x |
| Selected Fwd P/E Multiple | 13.5x - 14.9x | 14.2x |
| Fair Value | €14.53 - €16.06 | €15.29 |
| Upside | -35.3% - -28.5% | -31.9% |
| Benchmarks | - | Full Ticker |
| Mitsubishi UFJ Financial Group, Inc. | 830,600.0% | TSE:8306 |
| Mizuho Financial Group, Inc. | 841,100.0% | TSE:8411 |
| Sumitomo Mitsui Trust Group, Inc. | 830,900.0% | TSE:8309 |
| Aozora Bank, Ltd. | 830,400.0% | TSE:8304 |
| JAPAN POST BANK Co., Ltd. | 718,200.0% | TSE:7182 |
| Sumitomo Mitsui Financial Group, Inc. | - | DB:XMF |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 8306 | 8411 | 8309 | 8304 | 7182 | XMF | |||
| TSE:8306 | TSE:8411 | TSE:8309 | TSE:8304 | TSE:7182 | DB:XMF | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 32.9% | 14.6% | 9.6% | -6.1% | 8.7% | 19.0% | ||
| 3Y CAGR | NM- | 18.6% | 15.1% | -16.3% | 5.3% | -1.5% | ||
| Latest Twelve Months | -5.2% | 22.6% | 158.1% | 139.2% | 15.7% | -51.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 17.6% | 21.1% | 14.3% | -2.0% | 21.9% | 21.7% | ||
| Prior Fiscal Year | 25.3% | 21.7% | 7.8% | -85.5% | 22.0% | 24.6% | ||
| Latest Fiscal Year | 22.9% | 22.7% | 16.8% | 19.4% | 25.7% | 14.6% | ||
| Latest Twelve Months | 23.1% | 22.8% | 18.4% | 16.8% | 25.7% | 14.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 4.5x | 3.0x | 1.9x | 2.8x | 3.6x | 4.6x | ||
| LTM P/E Ratio | 19.3x | 13.2x | 10.4x | 16.7x | 14.8x | 31.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 10.4x | 14.8x | 19.3x | |||||
| Historical LTM P/E Ratio | 6.1x | 12.1x | 237.2x | |||||
| Selected P/E Multiple | 21.0x | 22.1x | 23.2x | |||||
| (x) LTM Net Income | 483,675 | 483,675 | 483,675 | |||||
| (=) Equity Value | 10,134,202 | 10,667,581 | 11,200,960 | |||||
| (/) Shares Outstanding | 3,846.7 | 3,846.7 | 3,846.7 | |||||
| Implied Value Range | 2,634.52 | 2,773.18 | 2,911.84 | |||||
| FX Rate: JPY/EUR | 172.7 | 172.7 | 172.7 | Market Price | ||||
| Implied Value Range (Trading Cur) | 15.26 | 16.06 | 16.86 | 22.45 | ||||
| Upside / (Downside) | -32.0% | -28.5% | -24.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 8306 | 8411 | 8309 | 8304 | 7182 | XMF | |
| Value of Common Equity | 25,304,142 | 11,711,373 | 2,920,514 | 320,560 | 6,242,962 | 14,911,721 | |
| (/) Shares Outstanding | 11,380.3 | 2,491.8 | 703.1 | 138.4 | 3,574.6 | 3,846.7 | |
| Implied Stock Price | 2,223.50 | 4,700.00 | 4,154.00 | 2,316.50 | 1,746.50 | 3,876.51 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 172.67 | |
| Implied Stock Price (Trading Cur) | 2,223.50 | 4,700.00 | 4,154.00 | 2,316.50 | 1,746.50 | 22.45 | |
| 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 | |