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 | 0.4x - 0.5x | 0.5x |
| Selected Fwd Ps Multiple | 0.4x - 0.4x | 0.4x |
| Fair Value | €18.87 - €20.86 | €19.87 |
| Upside | -1.7% - 8.6% | 3.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Sumitomo Rubber Industries, Ltd. | 511,000.0% | TSE:5110 |
| Bridgestone Corporation | 510,800.0% | TSE:5108 |
| Toyo Tire Corporation | 510,500.0% | TSE:5105 |
| Continental Aktiengesellschaft | - | PINC:CTTA.F |
| Nokian Renkaat Oyj | - | PINC:NKRK.F |
| The Yokohama Rubber Company, Limited | - | DB:YRB |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 5110 | 5108 | 5105 | CTTA.F | NKRK.F | YRB | |||
| TSE:5110 | TSE:5108 | TSE:5105 | PINC:CTTA.F | PINC:NKRK.F | DB:YRB | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 6.3% | 4.7% | 8.4% | -2.2% | -4.0% | 11.0% | ||
| 3Y CAGR | 9.0% | 10.9% | 12.8% | 5.6% | -9.0% | 17.7% | ||
| Latest Twelve Months | 2.9% | 2.7% | 2.3% | -4.1% | 9.9% | 11.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.6% | 7.2% | 9.8% | 0.7% | -3.2% | 6.9% | ||
| Prior Fiscal Year | 3.1% | 7.6% | 13.1% | 2.8% | 1.1% | 6.8% | ||
| Latest Fiscal Year | 0.8% | 6.4% | 13.2% | 2.9% | -1.8% | 6.8% | ||
| Latest Twelve Months | 0.8% | 6.4% | 13.2% | 2.9% | -1.8% | 6.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.3x | 4.8x | 3.1x | 4.4x | 19.9x | 3.7x | ||
| Price / LTM Sales | 0.4x | 0.9x | 0.7x | 0.4x | 0.8x | 0.5x | ||
| LTM P/E Ratio | 49.4x | 14.4x | 5.5x | 12.0x | -42.8x | 6.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 0.7x | 0.9x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.5x | 0.6x | |||||
| Selected Price / Sales Multiple | 0.4x | 0.5x | 0.5x | |||||
| (x) LTM Sales | 1,094,746 | 1,094,746 | 1,094,746 | |||||
| (=) Equity Value | 469,248 | 493,945 | 518,642 | |||||
| (/) Shares Outstanding | 157.6 | 157.6 | 157.6 | |||||
| Implied Value Range | 2,976.63 | 3,133.30 | 3,289.96 | |||||
| FX Rate: JPY/EUR | 163.9 | 163.9 | 163.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 18.16 | 19.11 | 20.07 | 19.20 | ||||
| Upside / (Downside) | -5.4% | -0.4% | 4.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 5110 | 5108 | 5105 | CTTA.F | NKRK.F | YRB | |
| Value of Common Equity | 487,390 | 4,094,979 | 411,344 | 14,280 | 1,028 | 496,167 | |
| (/) Shares Outstanding | 263.0 | 680.0 | 154.0 | 200.0 | 167.1 | 157.6 | |
| Implied Stock Price | 1,853.00 | 6,022.00 | 2,671.50 | 71.40 | 6.15 | 3,147.39 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.88 | 0.88 | 163.93 | |
| Implied Stock Price (Trading Cur) | 1,853.00 | 6,022.00 | 2,671.50 | 80.72 | 6.96 | 19.20 | |
| Trading Currency | JPY | JPY | JPY | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.88 | 0.88 | 163.93 | |