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 | 0.7x - 0.8x | 0.8x |
| Selected Fwd Ps Multiple | 0.7x - 0.8x | 0.8x |
| Fair Value | $20.02 - $22.13 | $21.07 |
| Upside | -3.4% - 6.7% | 1.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Jenoptik AG | - | DB:JEN |
| Corning Incorporated | - | NYSE:GLW |
| Sanshin Electronics Co., Ltd. | 815,000.0% | TSE:8150 |
| SEMITEC Corporation | 662,600.0% | TSE:6626 |
| Hosiden Corporation | 680,400.0% | TSE:6804 |
| Nippon Electric Glass Co., Ltd. | - | OTCPK:NPEG.F |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| JEN | GLW | 8150 | 6626 | 6804 | NPEG.F | |||
| DB:JEN | NYSE:GLW | TSE:8150 | TSE:6626 | TSE:6804 | OTCPK:NPEG.F | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 5.5% | 2.7% | -1.1% | 8.2% | -1.3% | 3.1% | ||
| 3Y CAGR | 14.1% | -2.3% | 7.5% | 8.3% | -2.2% | 0.8% | ||
| Latest Twelve Months | 4.7% | 4.2% | 2.4% | 10.2% | -11.1% | 6.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.9% | 7.5% | 1.9% | 10.8% | 4.9% | 2.4% | ||
| Prior Fiscal Year | 6.8% | 4.6% | 2.4% | 13.6% | 4.6% | -9.4% | ||
| Latest Fiscal Year | 8.2% | 3.9% | 2.0% | 9.5% | 5.3% | 4.0% | ||
| Latest Twelve Months | 8.2% | 3.9% | 2.3% | 11.4% | 4.3% | 4.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.7x | 15.6x | 5.9x | 1.2x | 1.2x | 5.7x | ||
| Price / LTM Sales | 0.9x | 2.8x | 0.2x | 0.6x | 0.4x | 0.9x | ||
| LTM P/E Ratio | 10.5x | 71.4x | 6.7x | 5.6x | 9.5x | 21.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.6x | 2.8x | |||||
| Historical LTM P/S Ratio | 0.7x | 0.9x | 1.0x | |||||
| Selected Price / Sales Multiple | 0.7x | 0.8x | 0.8x | |||||
| (x) LTM Sales | 299,237 | 299,237 | 299,237 | |||||
| (=) Equity Value | 219,700 | 231,263 | 242,826 | |||||
| (/) Shares Outstanding | 79.9 | 79.9 | 79.9 | |||||
| Implied Value Range | 2,751.30 | 2,896.11 | 3,040.91 | |||||
| FX Rate: JPY/USD | 143.2 | 143.2 | 143.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 19.21 | 20.23 | 21.24 | 20.73 | ||||
| Upside / (Downside) | -7.3% | -2.4% | 2.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | JEN | GLW | 8150 | 6626 | 6804 | NPEG.F | |
| Value of Common Equity | 978 | 35,796 | 22,407 | 15,803 | 90,326 | 237,027 | |
| (/) Shares Outstanding | 57.2 | 856.8 | 12.2 | 10.6 | 50.9 | 79.9 | |
| Implied Stock Price | 17.09 | 41.78 | 1,832.00 | 1,485.00 | 1,775.00 | 2,968.29 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 143.19 | |
| Implied Stock Price (Trading Cur) | 17.09 | 41.78 | 1,832.00 | 1,485.00 | 1,775.00 | 20.73 | |
| Trading Currency | EUR | USD | JPY | JPY | JPY | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 143.19 | |