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 - 1.4x | 1.3x |
| Historical Pb Multiple | 1.4x - 2.5x | 1.6x |
| Fair Value | $8.40 - $9.28 | $8.84 |
| Upside | 0.5% - 11.1% | 5.8% |
| Benchmarks | - | Full Ticker |
| JVCKENWOOD Corporation | 663,200.0% | TSE:6632 |
| Panasonic Holdings Corporation | 675,200.0% | TSE:6752 |
| Sony Group Corporation | 675,800.0% | TSE:6758 |
| Garmin Ltd. | - | NYSE:GRMN |
| Kawai Musical Instruments Manufacturing Co., Ltd. | 795,200.0% | TSE:7952 |
| Casio Computer Co.,Ltd. | - | OTCPK:CSIO.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6632 | 6752 | 6758 | GRMN | 7952 | CSIO.F | |||
| TSE:6632 | TSE:6752 | TSE:6758 | NYSE:GRMN | TSE:7952 | OTCPK:CSIO.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 27.6% | 9.3% | 1.2% | 8.2% | 6.7% | -11.7% | ||
| 3Y CAGR | 82.1% | 39.1% | -1.9% | 9.3% | 2.6% | -0.3% | ||
| Latest Twelve Months | 38.9% | -33.6% | 22.8% | 9.4% | -84.9% | -42.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.8% | 3.8% | 9.0% | 22.8% | 3.5% | 5.0% | ||
| Prior Fiscal Year | 4.8% | 3.2% | 9.2% | 24.7% | 4.2% | 5.0% | ||
| Latest Fiscal Year | 3.6% | 5.2% | 7.5% | 22.4% | 3.5% | 4.4% | ||
| Latest Twelve Months | 4.5% | 3.9% | 8.2% | 22.4% | 0.7% | 2.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 9.6% | 9.0% | 15.0% | 19.1% | 9.0% | 6.0% | ||
| Prior Fiscal Year | 18.2% | 7.8% | 14.6% | 19.5% | 10.3% | 5.9% | ||
| Latest Twelve Months | 13.9% | 7.3% | 14.6% | 19.0% | 1.2% | 2.8% | ||
| Next Fiscal Year | 12.4% | 10.7% | 15.4% | 18.5% | 12.6% | 5.2% | ||
| Two Fiscal Years Forward | 12.1% | 10.5% | 14.0% | 18.3% | 12.0% | 9.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 0.4x | 1.5x | 5.9x | 0.3x | 1.0x | ||
| Price / LTM EPS | 9.3x | 10.5x | 18.3x | 26.1x | 44.9x | 40.9x | ||
| Price / Book | 1.2x | 0.7x | 2.5x | 4.7x | 0.5x | 1.1x | ||
| Price / Fwd Book | 1.2x | 0.7x | 2.5x | 4.2x | 0.5x | 1.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 1.2x | 4.7x | |||||
| Historical P/B Ratio | 1.4x | 1.6x | 2.5x | |||||
| Selected P/B Multiple | 1.2x | 1.3x | 1.4x | |||||
| (x) Book Value | 221,059 | 221,059 | 221,059 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6632 | 6752 | 6758 | GRMN | 7952 | CSIO.F | |
| Value of Common Equity | 149,853 | 3,500,732 | 20,690,166 | 36,674 | 22,281 | 271,428 | |
| (/) Shares Outstanding | 149.7 | 2,334.6 | 6,018.1 | 192.4 | 8.6 | 228.0 | |
| Implied Stock Price | 1,001.00 | 1,499.50 | 3,438.00 | 190.61 | 2,591.00 | 1,190.23 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 142.37 | |
| Implied Stock Price (Trading Cur) | 1,001.00 | 1,499.50 | 3,438.00 | 190.61 | 2,591.00 | 8.36 | |
| Trading Currency | JPY | JPY | JPY | USD | JPY | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 142.37 | |