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 | 131.8x - 145.7x | 138.7x |
| Selected Fwd P/E Multiple | 49.9x - 55.2x | 52.6x |
| Fair Value | ¥413.64 - ¥457.18 | ¥435.41 |
| Upside | 14.0% - 25.9% | 19.9% |
| Benchmarks | - | Full Ticker |
| JAC Recruitment Co., Ltd. | 212,400.0% | TSE:2124 |
| Open Up Group Inc. | 215,400.0% | TSE:2154 |
| Baycurrent, Inc. | 653,200.0% | TSE:6532 |
| Interworks Confidence Inc. | 737,400.0% | TSE:7374 |
| CrowdWorks Inc. | 390,000.0% | TSE:3900 |
| Infomart Corporation | 249,200.0% | TSE:2492 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2124 | 2154 | 6532 | 7374 | 3900 | 2492 | |||
| TSE:2124 | TSE:2154 | TSE:6532 | TSE:7374 | TSE:3900 | TSE:2492 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.2% | 23.0% | 39.1% | 65.2% | NM- | -17.3% | ||
| 3Y CAGR | 13.1% | 58.7% | NM- | 22.0% | 13.5% | 6.8% | ||
| Latest Twelve Months | -6.1% | 12.8% | NM | 56.3% | -25.1% | 119.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.8% | 4.5% | 26.4% | 9.8% | 5.5% | 6.0% | ||
| Prior Fiscal Year | 17.3% | 5.9% | NA | 11.9% | 8.3% | 2.2% | ||
| Latest Fiscal Year | 14.3% | 6.0% | 26.5% | 9.7% | 5.3% | 4.2% | ||
| Latest Twelve Months | 14.3% | 5.8% | 26.5% | 12.2% | 4.7% | 4.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.3x | 8.0x | 23.9x | 3.2x | 8.7x | 29.1x | ||
| Price / LTM Sales | 3.3x | 0.8x | 9.7x | 1.1x | 0.9x | 5.3x | ||
| LTM P/E Ratio | 23.0x | 14.5x | 36.8x | 8.6x | 20.0x | 125.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 8.6x | 20.0x | 36.8x | |||||
| Historical LTM P/E Ratio | 125.4x | 242.6x | 636.2x | |||||
| Selected P/E Multiple | 131.8x | 138.7x | 145.7x | |||||
| (x) LTM Net Income | 655 | 655 | 655 | |||||
| (=) Equity Value | 86,321 | 90,864 | 95,407 | |||||
| (/) Shares Outstanding | 226.3 | 226.3 | 226.3 | |||||
| Implied Value Range | 381.45 | 401.52 | 421.60 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 381.45 | 401.52 | 421.60 | 363.00 | ||||
| Upside / (Downside) | 5.1% | 10.6% | 16.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2124 | 2154 | 6532 | 7374 | 3900 | 2492 | |
| Value of Common Equity | 129,195 | 158,517 | 1,131,466 | 8,928 | 17,356 | 82,147 | |
| (/) Shares Outstanding | 158.1 | 86.9 | 152.1 | 6.1 | 15.8 | 226.3 | |
| Implied Stock Price | 817.00 | 1,824.00 | 7,441.00 | 1,456.00 | 1,099.00 | 363.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 817.00 | 1,824.00 | 7,441.00 | 1,456.00 | 1,099.00 | 363.00 | |
| 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 | |