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 | 0.6x - 0.7x | 0.7x |
| Historical Pb Multiple | 0.4x - 0.8x | 0.7x |
| Fair Value | $7.96 - $8.80 | $8.38 |
| Upside | 2.4% - 13.2% | 7.8% |
| Benchmarks | - | Full Ticker |
| Kyushu Electric Power Company, Incorporated | 950,800.0% | TSE:9508 |
| The Kansai Electric Power Company, Incorporated | 950,300.0% | TSE:9503 |
| The Chugoku Electric Power Co., Inc. | 950,400.0% | TSE:9504 |
| Chubu Electric Power Company, Incorporated | 950,200.0% | TSE:9502 |
| Hokuriku Electric Power Company | 950,500.0% | TSE:9505 |
| Tohoku Electric Power Company, Incorporated | - | OTCPK:TEPC.Y |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9508 | 9503 | 9504 | 9502 | 9505 | TEPC.Y | |||
| TSE:9508 | TSE:9503 | TSE:9504 | TSE:9502 | TSE:9505 | OTCPK:TEPC.Y | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 42.6% | 30.9% | 63.4% | 38.4% | 86.5% | 37.2% | ||
| 3Y CAGR | 71.4% | 59.5% | 109.3% | 39.9% | 102.6% | 97.4% | ||
| Latest Twelve Months | -59.2% | -8.1% | -30.4% | -50.7% | 6.1% | -47.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.9% | 4.8% | 0.4% | 4.2% | 0.3% | 1.0% | ||
| Prior Fiscal Year | -2.6% | 0.4% | -9.2% | 1.0% | -10.8% | -4.2% | ||
| Latest Fiscal Year | 7.6% | 10.9% | 8.2% | 11.2% | 7.0% | 8.0% | ||
| Latest Twelve Months | 3.9% | 10.8% | 6.0% | 6.0% | 6.0% | 5.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.8% | 9.0% | 1.2% | 6.4% | 0.3% | 3.1% | ||
| Prior Fiscal Year | -9.5% | 1.0% | -29.5% | 1.9% | -31.7% | -20.4% | ||
| Latest Twelve Months | 9.4% | 17.8% | 14.6% | 8.1% | 15.3% | 18.6% | ||
| Next Fiscal Year | 10.9% | 10.4% | 9.8% | 9.9% | 11.2% | 17.7% | ||
| Two Fiscal Years Forward | 10.2% | 9.1% | 9.6% | 6.1% | 7.3% | 14.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 0.5x | 0.2x | 0.4x | 0.2x | 0.2x | ||
| Price / LTM EPS | 7.4x | 4.6x | 3.6x | 6.1x | 3.8x | 3.6x | ||
| Price / Book | 0.7x | 0.7x | 0.5x | 0.5x | 0.5x | 0.6x | ||
| Price / Fwd Book | 0.7x | 0.9x | 0.5x | 0.5x | 0.6x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.5x | 0.7x | |||||
| Historical P/B Ratio | 0.4x | 0.7x | 0.8x | |||||
| Selected P/B Multiple | 0.6x | 0.7x | 0.7x | |||||
| (x) Book Value | 943,208 | 943,208 | 943,208 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9508 | 9503 | 9504 | 9502 | 9505 | TEPC.Y | |
| Value of Common Equity | 660,387 | 2,089,396 | 332,781 | 1,295,217 | 192,374 | 582,780 | |
| (/) Shares Outstanding | 472.5 | 1,114.0 | 359.6 | 755.2 | 208.9 | 500.2 | |
| Implied Stock Price | 1,397.50 | 1,875.50 | 925.50 | 1,715.00 | 921.10 | 1,165.18 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 149.86 | |
| Implied Stock Price (Trading Cur) | 1,397.50 | 1,875.50 | 925.50 | 1,715.00 | 921.10 | 7.78 | |
| Trading Currency | JPY | JPY | JPY | JPY | JPY | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 149.86 | |