載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
3341
-4.3%
4350
-1.8%
2708
-1.8%
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
WarrenAI
收起
加入觀察名單
貨幣
-
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
市盈率倍數
股價
9.97
USD
公允價值
15.64
USD
Metrics
Range
Conclusion
Selected LTM P/E Multiple
15.9x - 17.5x
16.7x
Selected Fwd P/E Multiple
12.3x - 13.6x
12.9x
Fair Value
$14.85 - $16.42
$15.64
Upside
49.0% - 64.7%
56.8%
Benchmarks
-
Full Ticker
Copa Corporation Inc.
768,900.0%
TSE:7689
TAKAYOSHI Holdings, INC.
925,900.0%
TSE:9259
Eco's Co.,Ltd.
752,000.0%
TSE:7520
Iceco Inc.
769,800.0%
TSE:7698
Poplar Co., Ltd.
760,100.0%
TSE:7601
Oisix ra daichi Inc.
-
OTCPK:OISX.F
-
-
-
Multiples Valuation: Price / EPS
分享
儲存
股價
9.97
USD
公允價值
15.64
USD
看漲
56.8%
Price / LTM EPS Multiple
Price / Fwd EPS Multiple
Fair Value
Benchmark Editor
Select Price / LTM EPS Ratio
Benchmark Companies
7689
9259
7520
7698
7601
OISX.F
TSE:7689
TSE:9259
TSE:7520
TSE:7698
TSE:7601
OTCPK:OISX.F
Historical Net Income Growth
5Y CAGR
NM-
NM-
11.4%
7.4%
NM-
11.5%
3Y CAGR
NM-
NM-
2.0%
-15.3%
NM-
-6.5%
Latest Twelve Months
65.9%
NM
15.5%
-5.4%
-23.7%
60.7%
Historical Net Income Profit Margin
5 Year Average Margin
-17.1%
6.9%
2.1%
0.6%
-2.5%
2.5%
Prior Fiscal Year
-58.1%
NA
2.8%
0.3%
3.5%
1.6%
Latest Fiscal Year
-21.3%
6.9%
3.0%
0.6%
2.7%
2.8%
Latest Twelve Months
-21.3%
6.9%
3.0%
0.6%
2.7%
1.8%
Current Trading Multiples
EV / LTM EBITDA
-3.2x
1.6x
2.3x
9.3x
3.3x
8.8x
Price / LTM Sales
0.7x
0.5x
0.2x
0.1x
0.2x
0.2x
LTM P/E Ratio
-3.2x
7.1x
6.4x
21.0x
6.6x
12.3x
Low
Mid
High
Benchmark LTM P/E Ratio
-3.2x
6.6x
21.0x
Historical LTM P/E Ratio
16.5x
26.7x
92.6x
Selected P/E Multiple
15.9x
16.7x
17.5x
(x) LTM Net Income
4,629
4,629
4,629
(=) Equity Value
73,479
77,346
81,213
(/) Shares Outstanding
34.7
34.7
34.7
Implied Value Range
2,115.54
2,226.88
2,338.23
FX Rate: JPY/USD
145.6
145.6
145.6
Market Price
Implied Value Range (Trading Cur)
14.53
15.29
16.06
9.97
Upside / (Downside)
45.7%
53.4%
61.1%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
7689
9259
7520
7698
7601
OISX.F
Value of Common Equity
1,407
3,838
26,426
7,089
2,169
50,425
(/) Shares Outstanding
3.0
5.6
11.2
3.9
11.8
34.7
Implied Stock Price
475.00
684.00
2,356.00
1,815.00
184.00
1,451.78
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
1.00
1.00
145.62
Implied Stock Price (Trading Cur)
475.00
684.00
2,356.00
1,815.00
184.00
9.97
Trading Currency
JPY
JPY
JPY
JPY
JPY
USD
FX Rate to Reporting Currency
1.00
1.00
1.00
1.00
1.00
145.62
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी