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 P/E Multiple | 3.7x - 4.1x | 3.9x |
| Selected Fwd P/E Multiple | 3.4x - 3.8x | 3.6x |
| Fair Value | $7.68 - $8.49 | $8.08 |
| Upside | -1.2% - 9.2% | 4.0% |
| Benchmarks | - | Full Ticker |
| Kyushu Electric Power Company, Incorporated | 950,800.0% | TSE:9508 |
| 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 |
| The Kansai Electric Power Company, Incorporated | 950,300.0% | TSE:9503 |
| Tohoku Electric Power Company, Incorporated | - | OTCPK:TEPC.Y |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9508 | 9504 | 9502 | 9505 | 9503 | TEPC.Y | |||
| TSE:9508 | TSE:9504 | TSE:9502 | TSE:9505 | TSE:9503 | OTCPK:TEPC.Y | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 42.6% | 63.4% | 38.4% | 86.5% | 30.9% | 37.2% | ||
| 3Y CAGR | 71.4% | 109.3% | 39.9% | 102.6% | 59.5% | 97.4% | ||
| Latest Twelve Months | -59.2% | -30.4% | -50.7% | 6.1% | -8.1% | -47.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.9% | 0.4% | 4.2% | 0.3% | 4.8% | 1.0% | ||
| Prior Fiscal Year | -2.6% | -9.2% | 1.0% | -10.8% | 0.4% | -4.2% | ||
| Latest Fiscal Year | 7.6% | 8.2% | 11.2% | 7.0% | 10.9% | 8.0% | ||
| Latest Twelve Months | 3.9% | 6.0% | 6.0% | 6.0% | 10.8% | 5.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.3x | 11.6x | 4.3x | 5.8x | 4.4x | 7.2x | ||
| Price / LTM Sales | 0.3x | 0.2x | 0.4x | 0.2x | 0.4x | 0.2x | ||
| LTM P/E Ratio | 6.7x | 3.3x | 5.9x | 3.2x | 4.0x | 3.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 3.2x | 4.0x | 6.7x | |||||
| Historical LTM P/E Ratio | -18.9x | 2.0x | 8.1x | |||||
| Selected P/E Multiple | 3.7x | 3.9x | 4.1x | |||||
| (x) LTM Net Income | 157,714 | 157,714 | 157,714 | |||||
| (=) Equity Value | 585,218 | 616,019 | 646,820 | |||||
| (/) Shares Outstanding | 500.2 | 500.2 | 500.2 | |||||
| Implied Value Range | 1,170.05 | 1,231.63 | 1,293.22 | |||||
| FX Rate: JPY/USD | 145.0 | 145.0 | 145.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 8.07 | 8.50 | 8.92 | 7.78 | ||||
| Upside / (Downside) | 3.8% | 9.3% | 14.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9508 | 9504 | 9502 | 9505 | 9503 | TEPC.Y | |
| Value of Common Equity | 565,169 | 292,221 | 1,210,253 | 158,248 | 1,779,691 | 563,693 | |
| (/) Shares Outstanding | 472.5 | 359.6 | 755.2 | 208.9 | 1,114.0 | 500.2 | |
| Implied Stock Price | 1,196.00 | 812.70 | 1,602.50 | 757.70 | 1,597.50 | 1,127.02 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 144.95 | |
| Implied Stock Price (Trading Cur) | 1,196.00 | 812.70 | 1,602.50 | 757.70 | 1,597.50 | 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 | 144.95 | |