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 Pb Multiple | 1.2x - 1.3x | 1.3x |
| Historical Pb Multiple | 0.0x - 2.1x | 0.0x |
| Fair Value | $2.59 - $2.86 | $2.73 |
| Upside | 27.1% - 40.4% | 33.8% |
| Benchmarks | - | Full Ticker |
| MEDIROM Healthcare Technologies Inc. | - | NasdaqCM:MRM |
| Yatra Online, Inc. | - | NasdaqCM:YTRA |
| Sumitomo Realty & Development Co., Ltd. | - | OTCPK:SURY.Y |
| Ichigo Inc. | - | OTCPK:ICHI.F |
| Mitsubishi Estate Co., Ltd. | - | OTCPK:MITE.Y |
| SYLA Technologies Co., Ltd. | - | NasdaqCM:SYT |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| MRM | YTRA | SURY.Y | ICHI.F | MITE.Y | SYT | |||
| NasdaqCM:MRM | NasdaqCM:YTRA | OTCPK:SURY.Y | OTCPK:ICHI.F | OTCPK:MITE.Y | NasdaqCM:SYT | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 11.7% | NM- | 6.3% | -4.7% | 4.6% | NM- | ||
| 3Y CAGR | NM- | NM- | 7.8% | 34.0% | 7.5% | 16.5% | ||
| Latest Twelve Months | -354.8% | 79.6% | 3.7% | 8.4% | 40.4% | -45.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -7.5% | -24.4% | 16.5% | 11.2% | 12.6% | 2.3% | ||
| Prior Fiscal Year | 2.1% | -7.6% | 17.2% | 13.8% | 12.0% | 1.4% | ||
| Latest Fiscal Year | 1.7% | -8.4% | 18.3% | 14.6% | 11.2% | 3.0% | ||
| Latest Twelve Months | -1.6% | -1.0% | 17.4% | 11.2% | 12.1% | 1.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -246.7% | -36.9% | 9.7% | 7.5% | 7.8% | 5.9% | ||
| Prior Fiscal Year | NM | -36.2% | 9.4% | 9.2% | 7.9% | 5.7% | ||
| Latest Twelve Months | NM | -1.2% | 8.6% | 10.6% | 8.4% | 4.4% | ||
| Next Fiscal Year | -29.9% | 3.8% | 8.8% | 14.6% | 7.4% | 6.4% | ||
| Two Fiscal Years Forward | -82.7% | 3.6% | 8.6% | 14.5% | 7.5% | 6.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 0.6x | 2.7x | 1.7x | 1.9x | 0.3x | ||
| Price / LTM EPS | -3.8x | -64.3x | 15.8x | 14.8x | 15.8x | 22.2x | ||
| Price / Book | -1.2x | 0.8x | 1.3x | 1.6x | 1.3x | 1.0x | ||
| Price / Fwd Book | 2.7x | 0.8x | 1.1x | 1.3x | 1.2x | 0.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -1.2x | 1.3x | 1.6x | |||||
| Historical P/B Ratio | 0.0x | 0.0x | 2.1x | |||||
| Selected P/B Multiple | 1.2x | 1.3x | 1.3x | |||||
| (x) Book Value | 8,469 | 8,469 | 8,469 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MRM | YTRA | SURY.Y | ICHI.F | MITE.Y | SYT | |
| Value of Common Equity | 426 | 4,158 | 2,367,421 | 142,615 | 3,071,309 | 8,101 | |
| (/) Shares Outstanding | 7.9 | 58.5 | 930.0 | 363.5 | 1,246.0 | 26.5 | |
| Implied Stock Price | 53.91 | 71.11 | 2,545.69 | 392.36 | 2,464.97 | 305.50 | |
| FX Conversion Rate to Trading Currency | 149.76 | 85.57 | 149.76 | 149.76 | 149.76 | 149.76 | |
| Implied Stock Price (Trading Cur) | 0.36 | 0.83 | 17.00 | 2.62 | 16.46 | 2.04 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 149.76 | 85.57 | 149.76 | 149.76 | 149.76 | 149.76 | |