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 Ps Multiple | 0.5x - 0.5x | 0.5x |
| Selected Fwd Ps Multiple | 0.4x - 0.5x | 0.5x |
| Fair Value | ¥1,400 - ¥1,548 | ¥1,474 |
| Upside | -21.2% - -12.9% | -17.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Sakae Electronics Corporation | 756,700.0% | TSE:7567 |
| Hagiwara Electric Holdings Co., Ltd. | 746,700.0% | TSE:7467 |
| Shizuki Electric Company Inc. | 699,400.0% | TSE:6994 |
| Hochiki Corporation | 674,500.0% | TSE:6745 |
| Shinden Hightex Corporation | 313,100.0% | TSE:3131 |
| Yashima Denki Co., Ltd. | 315,300.0% | TSE:3153 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 7567 | 7467 | 6994 | 6745 | 3131 | 3153 | |||
| TSE:7567 | TSE:7467 | TSE:6994 | TSE:6745 | TSE:3131 | TSE:3153 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 7.1% | 13.6% | 3.9% | 3.7% | -1.7% | -1.5% | ||
| 3Y CAGR | 14.2% | 20.8% | 6.4% | 6.9% | -4.8% | 3.1% | ||
| Latest Twelve Months | -26.1% | 17.2% | -0.2% | 7.7% | 6.5% | -1.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.6% | 2.1% | 3.3% | 5.4% | 1.2% | 3.0% | ||
| Prior Fiscal Year | 6.0% | 2.6% | 2.9% | 5.2% | 2.1% | 3.2% | ||
| Latest Fiscal Year | 2.7% | 2.0% | 0.7% | 6.1% | 0.7% | 4.1% | ||
| Latest Twelve Months | 1.0% | 1.4% | 2.5% | 7.1% | 0.8% | 4.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.6x | 9.3x | 4.4x | 3.8x | 6.0x | 5.1x | ||
| Price / LTM Sales | 0.4x | 0.1x | 0.4x | 0.6x | 0.1x | 0.6x | ||
| LTM P/E Ratio | 36.6x | 9.7x | 17.1x | 8.9x | 13.4x | 12.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.4x | 0.6x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.3x | 0.5x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.5x | 0.5x | |||||
| (x) LTM Sales | 63,784 | 63,784 | 63,784 | |||||
| (=) Equity Value | 29,282 | 30,823 | 32,365 | |||||
| (/) Shares Outstanding | 21.3 | 21.3 | 21.3 | |||||
| Implied Value Range | 1,376.94 | 1,449.41 | 1,521.88 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,376.94 | 1,449.41 | 1,521.88 | 1,777.00 | ||||
| Upside / (Downside) | -22.5% | -18.4% | -14.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 7567 | 7467 | 6994 | 6745 | 3131 | 3153 | |
| Value of Common Equity | 2,417 | 34,828 | 11,163 | 62,942 | 4,490 | 37,790 | |
| (/) Shares Outstanding | 5.1 | 10.0 | 25.3 | 24.9 | 1.9 | 21.3 | |
| Implied Stock Price | 476.00 | 3,495.00 | 442.00 | 2,531.00 | 2,382.00 | 1,777.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 476.00 | 3,495.00 | 442.00 | 2,531.00 | 2,382.00 | 1,777.00 | |
| 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 | |