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 | 0.7x - 0.8x | 0.7x |
| Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.7x |
| Fair Value | ¥491.67 - ¥543.43 | ¥517.55 |
| Upside | 47.2% - 62.7% | 55.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Goodpatch, Inc. | 735,100.0% | TSE:7351 |
| Collabos Corporation | 390,800.0% | TSE:3908 |
| Geolocation Technology, Inc. | 401,800.0% | FKSE:4018 |
| Tripleize Co.,Ltd. | 502,600.0% | TSE:5026 |
| Tokai Soft Co., Ltd. | 443,000.0% | TSE:4430 |
| Showcase Inc. | 390,900.0% | TSE:3909 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 7351 | 3908 | 4018 | 5026 | 4430 | 3909 | |||
| TSE:7351 | TSE:3908 | FKSE:4018 | TSE:5026 | TSE:4430 | TSE:3909 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 18.6% | 1.8% | 9.3% | NM- | 6.7% | 32.7% | ||
| 3Y CAGR | 12.9% | 0.8% | 7.1% | 27.6% | 9.4% | 57.4% | ||
| Latest Twelve Months | 0.7% | -12.1% | -8.4% | 82.3% | 13.2% | 9.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.7% | -4.9% | 7.1% | -10.3% | 6.9% | -3.8% | ||
| Prior Fiscal Year | 5.5% | 2.9% | 4.8% | -35.2% | 8.1% | -2.1% | ||
| Latest Fiscal Year | 0.3% | -37.1% | 5.2% | 1.7% | 8.4% | -11.9% | ||
| Latest Twelve Months | 3.1% | -30.2% | 3.9% | 3.0% | 8.8% | -11.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.9x | 1.4x | 12.6x | 32.3x | 5.1x | 48.1x | ||
| Price / LTM Sales | 1.4x | 0.7x | 2.1x | 1.8x | 0.8x | 0.5x | ||
| LTM P/E Ratio | 42.9x | -2.3x | 53.2x | 59.6x | 9.2x | -4.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.7x | 1.4x | 2.1x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.7x | 6.1x | |||||
| Selected Price / Sales Multiple | 0.7x | 0.7x | 0.8x | |||||
| (x) LTM Sales | 6,211 | 6,211 | 6,211 | |||||
| (=) Equity Value | 4,261 | 4,486 | 4,710 | |||||
| (/) Shares Outstanding | 8.6 | 8.6 | 8.6 | |||||
| Implied Value Range | 497.09 | 523.25 | 549.41 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 497.09 | 523.25 | 549.41 | 334.00 | ||||
| Upside / (Downside) | 48.8% | 56.7% | 64.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 7351 | 3908 | 4018 | 5026 | 4430 | 3909 | |
| Value of Common Equity | 5,608 | 1,378 | 1,458 | 8,567 | 7,400 | 2,863 | |
| (/) Shares Outstanding | 8.7 | 4.5 | 1.5 | 8.4 | 4.8 | 8.6 | |
| Implied Stock Price | 644.00 | 307.00 | 970.00 | 1,023.00 | 1,546.00 | 334.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 644.00 | 307.00 | 970.00 | 1,023.00 | 1,546.00 | 334.00 | |
| 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 | |