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 | 19.6x - 21.6x | 20.6x |
| Selected Fwd P/E Multiple | 14.2x - 15.7x | 14.9x |
| Fair Value | ¥1,185 - ¥1,310 | ¥1,248 |
| Upside | -1.3% - 9.1% | 3.9% |
| Benchmarks | - | Full Ticker |
| Chubu Suisan Co.,Ltd. | 814,500.0% | NSE:8145 |
| TAKAYOSHI Holdings, INC. | 925,900.0% | TSE:9259 |
| Iceco Inc. | 769,800.0% | TSE:7698 |
| KURADASHI.Co.,Ltd. | 588,400.0% | TSE:5884 |
| Poplar Co., Ltd. | 760,100.0% | TSE:7601 |
| M - mart Inc. | 438,000.0% | TSE:4380 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 8145 | 9259 | 7698 | 5884 | 7601 | 4380 | |||
| NSE:8145 | TSE:9259 | TSE:7698 | TSE:5884 | TSE:7601 | TSE:4380 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 30.3% | 7.4% | NM- | NM- | 31.0% | ||
| 3Y CAGR | 445.1% | -3.1% | -15.3% | -29.3% | NM- | 39.6% | ||
| Latest Twelve Months | -32.3% | 11.8% | -5.4% | NM | 394.4% | 8.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.5% | 7.3% | 0.6% | -1.7% | -2.7% | 20.4% | ||
| Prior Fiscal Year | 0.9% | 6.7% | 0.3% | -5.7% | -1.8% | 23.8% | ||
| Latest Fiscal Year | 0.9% | 6.9% | 0.6% | 0.4% | 3.5% | 27.7% | ||
| Latest Twelve Months | 0.9% | 6.9% | 0.6% | -3.1% | 3.5% | 25.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -3.2x | 1.5x | 9.5x | -81.4x | 2.4x | 8.3x | ||
| Price / LTM Sales | 0.1x | 0.4x | 0.1x | 1.1x | 0.2x | 4.9x | ||
| LTM P/E Ratio | 13.8x | 6.3x | 21.5x | -35.7x | 5.7x | 19.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -35.7x | 6.3x | 21.5x | |||||
| Historical LTM P/E Ratio | 21.3x | 27.5x | 43.8x | |||||
| Selected P/E Multiple | 19.6x | 20.6x | 21.6x | |||||
| (x) LTM Net Income | 314 | 314 | 314 | |||||
| (=) Equity Value | 6,145 | 6,469 | 6,792 | |||||
| (/) Shares Outstanding | 4.9 | 4.9 | 4.9 | |||||
| Implied Value Range | 1,256.61 | 1,322.74 | 1,388.88 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,256.61 | 1,322.74 | 1,388.88 | 1,201.00 | ||||
| Upside / (Downside) | 4.6% | 10.1% | 15.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 8145 | 9259 | 7698 | 5884 | 7601 | 4380 | |
| Value of Common Equity | 4,583 | 3,406 | 7,198 | 3,364 | 2,369 | 5,873 | |
| (/) Shares Outstanding | 1.6 | 5.6 | 3.9 | 10.9 | 11.8 | 4.9 | |
| Implied Stock Price | 2,799.00 | 607.00 | 1,843.00 | 310.00 | 201.00 | 1,201.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,799.00 | 607.00 | 1,843.00 | 310.00 | 201.00 | 1,201.00 | |
| 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 | |