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 | 16.0x - 17.7x | 16.9x |
| Selected Fwd P/E Multiple | 15.5x - 17.1x | 16.3x |
| Fair Value | ¥2,950 - ¥3,261 | ¥3,105 |
| Upside | -2.5% - 7.7% | 2.6% |
| Benchmarks | - | Full Ticker |
| Asahi Group Holdings, Ltd. | 250,200.0% | TSE:2502 |
| Imuraya Group Co., Ltd. | 220,900.0% | TSE:2209 |
| Shinobu Foods Products Co., Ltd. | 290,300.0% | TSE:2903 |
| Ichimasa Kamaboko Co., Ltd. | 290,400.0% | TSE:2904 |
| Kameda Seika Co.,Ltd. | 222,000.0% | TSE:2220 |
| Kewpie Corporation | 280,900.0% | TSE:2809 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2502 | 2209 | 2903 | 2904 | 2220 | 2809 | |||
| TSE:2502 | TSE:2209 | TSE:2903 | TSE:2904 | TSE:2220 | TSE:2809 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 6.2% | 9.0% | 9.2% | 7.3% | -12.5% | 2.8% | ||
| 3Y CAGR | 7.8% | 43.2% | 13.8% | -29.1% | -22.0% | 5.9% | ||
| Latest Twelve Months | 17.1% | 45.3% | 137.3% | 177.9% | 66.1% | 56.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.0% | 2.9% | 1.7% | 2.7% | 3.9% | 4.2% | ||
| Prior Fiscal Year | 5.9% | 3.6% | 0.2% | 0.3% | 2.0% | 2.9% | ||
| Latest Fiscal Year | 6.5% | 4.0% | 2.1% | 2.8% | 2.4% | 4.4% | ||
| Latest Twelve Months | 6.5% | 4.6% | 2.0% | 3.5% | 3.7% | 5.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.2x | 5.0x | 2.6x | 7.1x | 8.0x | 5.6x | ||
| Price / LTM Sales | 1.0x | 0.6x | 0.2x | 0.4x | 0.8x | 0.9x | ||
| LTM P/E Ratio | 15.0x | 13.0x | 9.0x | 11.3x | 21.4x | 14.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 9.0x | 13.0x | 21.4x | |||||
| Historical LTM P/E Ratio | 18.9x | 20.8x | 28.5x | |||||
| Selected P/E Multiple | 16.0x | 16.9x | 17.7x | |||||
| (x) LTM Net Income | 28,158 | 28,158 | 28,158 | |||||
| (=) Equity Value | 451,351 | 475,106 | 498,862 | |||||
| (/) Shares Outstanding | 139.0 | 139.0 | 139.0 | |||||
| Implied Value Range | 3,247.09 | 3,417.99 | 3,588.89 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,247.09 | 3,417.99 | 3,588.89 | 3,027.00 | ||||
| Upside / (Downside) | 7.3% | 12.9% | 18.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2502 | 2209 | 2903 | 2904 | 2220 | 2809 | |
| Value of Common Equity | 2,880,966 | 30,066 | 10,323 | 13,677 | 80,960 | 420,758 | |
| (/) Shares Outstanding | 1,502.9 | 13.1 | 11.9 | 18.4 | 21.1 | 139.0 | |
| Implied Stock Price | 1,917.00 | 2,298.00 | 868.00 | 743.00 | 3,840.00 | 3,027.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,917.00 | 2,298.00 | 868.00 | 743.00 | 3,840.00 | 3,027.00 | |
| 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 | |