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 | 19.1x - 21.1x | 20.1x |
| Selected Fwd P/E Multiple | 17.7x - 19.6x | 18.7x |
| Fair Value | ¥341.45 - ¥377.40 | ¥359.42 |
| Upside | 6.7% - 17.9% | 12.3% |
| Benchmarks | - | Full Ticker |
| Eslead Corporation | 887,700.0% | TSE:8877 |
| KOSE R.E. Co.,Ltd. | 324,600.0% | TSE:3246 |
| Tama Home Co., Ltd. | 141,900.0% | TSE:1419 |
| Tsuchiya Holdings Co., Ltd. | 184,000.0% | TSE:1840 |
| Hoosiers Holdings Co., Ltd. | 328,400.0% | TSE:3284 |
| Nihon House Holdings Co., Ltd. | 187,300.0% | TSE:1873 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 8877 | 3246 | 1419 | 1840 | 3284 | 1873 | |||
| TSE:8877 | TSE:3246 | TSE:1419 | TSE:1840 | TSE:3284 | TSE:1873 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 10.9% | -4.3% | 17.3% | 33.5% | 8.5% | -21.8% | ||
| 3Y CAGR | 18.6% | -27.1% | 6.9% | 16.7% | 18.6% | -23.0% | ||
| Latest Twelve Months | 52.2% | -73.0% | -8.5% | 223.5% | 25.6% | 1661.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.0% | 8.2% | 2.9% | 0.2% | 3.9% | 2.7% | ||
| Prior Fiscal Year | 7.7% | 12.4% | 3.4% | 0.7% | 5.7% | -0.1% | ||
| Latest Fiscal Year | 9.4% | 4.5% | 3.5% | 2.3% | 5.6% | 1.9% | ||
| Latest Twelve Months | 10.3% | 4.5% | 1.8% | 2.6% | 5.6% | 1.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.3x | 17.6x | 11.6x | 8.2x | 10.8x | 5.8x | ||
| Price / LTM Sales | 0.6x | 0.8x | 0.5x | 0.2x | 0.4x | 0.3x | ||
| LTM P/E Ratio | 6.1x | 19.1x | 26.9x | 6.3x | 7.8x | 17.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 6.1x | 7.8x | 26.9x | |||||
| Historical LTM P/E Ratio | -26.2x | 8.7x | 17.4x | |||||
| Selected P/E Multiple | 19.1x | 20.1x | 21.1x | |||||
| (x) LTM Net Income | 734 | 734 | 734 | |||||
| (=) Equity Value | 14,001 | 14,738 | 15,475 | |||||
| (/) Shares Outstanding | 40.0 | 40.0 | 40.0 | |||||
| Implied Value Range | 350.04 | 368.46 | 386.88 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 350.04 | 368.46 | 386.88 | 320.00 | ||||
| Upside / (Downside) | 9.4% | 15.1% | 20.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 8877 | 3246 | 1419 | 1840 | 3284 | 1873 | |
| Value of Common Equity | 61,949 | 6,500 | 107,981 | 5,324 | 39,213 | 12,799 | |
| (/) Shares Outstanding | 15.4 | 10.2 | 29.0 | 25.0 | 35.6 | 40.0 | |
| Implied Stock Price | 4,015.00 | 640.00 | 3,725.00 | 213.00 | 1,103.00 | 320.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4,015.00 | 640.00 | 3,725.00 | 213.00 | 1,103.00 | 320.00 | |
| Trading Currency | JPY | JPY | JPY | JPY | JPY | JPY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |