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 | 12.2x - 13.5x | 12.8x |
| Selected Fwd P/E Multiple | 5.1x - 5.6x | 5.4x |
| Fair Value | ¥2,387 - ¥2,638 | ¥2,513 |
| Upside | 6.3% - 17.5% | 11.9% |
| Benchmarks | - | Full Ticker |
| pluszero, Inc. | 513,200.0% | TSE:5132 |
| Wacul.Inc | 417,300.0% | TSE:4173 |
| Ridge-i Inc. | 557,200.0% | TSE:5572 |
| TECHNOLOGIES, Inc. | 524,800.0% | TSE:5248 |
| TEMONA.inc. | 398,500.0% | TSE:3985 |
| AsiaQuest Co., Ltd. | 426,100.0% | TSE:4261 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 5132 | 4173 | 5572 | 5248 | 3985 | 4261 | |||
| TSE:5132 | TSE:4173 | TSE:5572 | TSE:5248 | TSE:3985 | TSE:4261 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | 34.1% | NM- | 48.5% | NM- | 14.8% | ||
| Latest Twelve Months | 190.4% | -38.9% | NM | 150.0% | -290.3% | 49.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.0% | 10.7% | -0.5% | 6.7% | -3.3% | 7.1% | ||
| Prior Fiscal Year | 13.4% | 14.2% | 15.5% | 1.5% | -5.4% | 6.3% | ||
| Latest Fiscal Year | 12.6% | 11.0% | 5.6% | 1.9% | -21.5% | 7.3% | ||
| Latest Twelve Months | 18.2% | 6.8% | 6.9% | 1.9% | -20.3% | 7.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 46.3x | 3.2x | NA | 9.3x | 9.3x | 2.9x | ||
| Price / LTM Sales | 13.3x | 1.0x | 8.6x | 0.8x | 1.1x | 0.8x | ||
| LTM P/E Ratio | 73.0x | 15.1x | 124.1x | 43.9x | -5.5x | 10.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -5.5x | 43.9x | 124.1x | |||||
| Historical LTM P/E Ratio | 10.4x | 13.2x | 16.4x | |||||
| Selected P/E Multiple | 12.2x | 12.8x | 13.5x | |||||
| (x) LTM Net Income | 295 | 295 | 295 | |||||
| (=) Equity Value | 3,592 | 3,781 | 3,970 | |||||
| (/) Shares Outstanding | 1.5 | 1.5 | 1.5 | |||||
| Implied Value Range | 2,437.70 | 2,566.00 | 2,694.30 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,437.70 | 2,566.00 | 2,694.30 | 2,246.00 | ||||
| Upside / (Downside) | 8.5% | 14.2% | 20.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 5132 | 4173 | 5572 | 5248 | 3985 | 4261 | |
| Value of Common Equity | 19,397 | 2,106 | 8,881 | 11,761 | 1,976 | 3,309 | |
| (/) Shares Outstanding | 7.8 | 7.1 | 3.9 | 16.9 | 10.7 | 1.5 | |
| Implied Stock Price | 2,500.00 | 295.00 | 2,285.00 | 695.00 | 185.00 | 2,246.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,500.00 | 295.00 | 2,285.00 | 695.00 | 185.00 | 2,246.00 | |
| 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 | |