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 | 11.4x - 12.6x | 12.0x |
| Selected Fwd P/E Multiple | 8.3x - 9.1x | 8.7x |
| Fair Value | ¥3,267 - ¥3,611 | ¥3,439 |
| Upside | -30.4% - -23.1% | -26.8% |
| Benchmarks | - | Full Ticker |
| Prysmian S.p.A. | - | BIT:PRY |
| Jiangsu Zhongtian Technology Co., Ltd. | 60,052,200.0% | SHSE:600522 |
| Sumitomo Corporation | 805,300.0% | TSE:8053 |
| Fuji Electric Co., Ltd. | 650,400.0% | TSE:6504 |
| Mitsubishi Electric Corporation | 650,300.0% | TSE:6503 |
| Fujikura Ltd. | 580,300.0% | TSE:5803 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| PRY | 600522 | 8053 | 6504 | 6503 | 5803 | |||
| BIT:PRY | SHSE:600522 | TSE:8053 | TSE:6504 | TSE:6503 | TSE:5803 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 20.1% | 8.0% | 3.8% | 13.4% | 4.7% | 103.7% | ||
| 3Y CAGR | 33.3% | 11.1% | NM- | 21.6% | 13.8% | NM- | ||
| Latest Twelve Months | 37.8% | -18.7% | -21.0% | 34.3% | 33.1% | 146.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.9% | 5.5% | 5.1% | 6.3% | 5.1% | 2.9% | ||
| Prior Fiscal Year | 3.4% | 8.0% | 8.3% | 6.1% | 4.3% | 5.1% | ||
| Latest Fiscal Year | 4.3% | 6.9% | 5.6% | 6.8% | 5.4% | 6.4% | ||
| Latest Twelve Months | 4.3% | 5.9% | 5.6% | 8.2% | 6.3% | 8.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.4x | 9.2x | 8.0x | 4.5x | 6.1x | 9.4x | ||
| Price / LTM Sales | 0.7x | 1.0x | 0.6x | 0.8x | 1.0x | 1.4x | ||
| LTM P/E Ratio | 16.8x | 17.3x | 10.3x | 9.3x | 15.3x | 17.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 9.3x | 15.3x | 17.3x | |||||
| Historical LTM P/E Ratio | -22.6x | 4.4x | 20.8x | |||||
| Selected P/E Multiple | 11.4x | 12.0x | 12.6x | |||||
| (x) LTM Net Income | 74,301 | 74,301 | 74,301 | |||||
| (=) Equity Value | 844,166 | 888,596 | 933,026 | |||||
| (/) Shares Outstanding | 275.9 | 275.9 | 275.9 | |||||
| Implied Value Range | 3,059.68 | 3,220.71 | 3,381.75 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,059.68 | 3,220.71 | 3,381.75 | 4,696.00 | ||||
| Upside / (Downside) | -34.8% | -31.4% | -28.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PRY | 600522 | 8053 | 6504 | 6503 | 5803 | |
| Value of Common Equity | 12,900 | 47,752 | 4,090,936 | 869,539 | 5,307,654 | 1,295,628 | |
| (/) Shares Outstanding | 286.9 | 3,396.3 | 1,210.0 | 142.8 | 2,075.3 | 275.9 | |
| Implied Stock Price | 44.96 | 14.06 | 3,381.00 | 6,088.00 | 2,557.50 | 4,696.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 44.96 | 14.06 | 3,381.00 | 6,088.00 | 2,557.50 | 4,696.00 | |
| Trading Currency | EUR | CNY | JPY | JPY | JPY | JPY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |