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 Pb Multiple | 1.5x - 1.6x | 1.5x |
| Historical Pb Multiple | 1.8x - 3.7x | 3.2x |
| Fair Value | ¥1,593 - ¥1,761 | ¥1,677 |
| Upside | 41.2% - 56.1% | 48.7% |
| Benchmarks | - | Full Ticker |
| Amada Co., Ltd. | 611,300.0% | TSE:6113 |
| Noritake Co., Limited | 533,100.0% | TSE:5331 |
| Nippon Sharyo, Ltd. | 710,200.0% | TSE:7102 |
| Nittoseiko Co.,Ltd. | 595,700.0% | TSE:5957 |
| JRC Co.,Ltd. | 622,400.0% | TSE:6224 |
| STG Co., Ltd. | 585,800.0% | TSE:5858 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6113 | 5331 | 7102 | 5957 | 6224 | 5858 | |||
| TSE:6113 | TSE:5331 | TSE:7102 | TSE:5957 | TSE:6224 | TSE:5858 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 4.0% | 3.4% | -10.2% | 2.6% | NM- | 5.0% | ||
| 3Y CAGR | 29.8% | 59.9% | -12.1% | 0.0% | NM- | 38.2% | ||
| Latest Twelve Months | -13.5% | 10.3% | 13.5% | 26.8% | NM | 301.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.7% | 5.9% | 6.2% | 4.7% | 9.2% | 4.0% | ||
| Prior Fiscal Year | 9.3% | 7.2% | 3.2% | 3.9% | 9.3% | 4.1% | ||
| Latest Fiscal Year | 10.1% | 8.3% | 6.1% | 4.7% | 8.9% | 3.8% | ||
| Latest Twelve Months | 8.4% | 8.3% | 5.8% | 4.7% | 9.8% | 7.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.1% | 6.3% | 13.4% | 5.8% | 14.4% | 14.4% | ||
| Prior Fiscal Year | 6.9% | 8.1% | 6.3% | 5.5% | NA | 17.8% | ||
| Latest Twelve Months | 6.4% | 8.1% | 9.6% | 6.6% | 24.9% | 25.2% | ||
| Next Fiscal Year | 6.8% | 7.5% | 7.6% | 6.8% | 27.4% | 11.5% | ||
| Two Fiscal Years Forward | 7.8% | 8.2% | 7.1% | 7.6% | 26.0% | 10.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.1x | 0.7x | 0.3x | 0.4x | 1.1x | 0.4x | ||
| Price / LTM EPS | 13.0x | 7.9x | 4.8x | 9.0x | 11.0x | 5.5x | ||
| Price / Book | 0.8x | 0.6x | 0.4x | 0.6x | 2.7x | 1.1x | ||
| Price / Fwd Book | 0.8x | 0.6x | 0.4x | 0.6x | 2.4x | 1.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 0.6x | 2.7x | |||||
| Historical P/B Ratio | 1.8x | 3.2x | 3.7x | |||||
| Selected P/B Multiple | 1.5x | 1.5x | 1.6x | |||||
| (x) Book Value | 2,220 | 2,220 | 2,220 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6113 | 5331 | 7102 | 5957 | 6224 | 5858 | |
| Value of Common Equity | 426,149 | 92,697 | 27,662 | 19,681 | 11,434 | 2,308 | |
| (/) Shares Outstanding | 321.3 | 28.3 | 14.4 | 36.2 | 12.4 | 2.0 | |
| Implied Stock Price | 1,326.50 | 3,270.00 | 1,917.00 | 543.00 | 925.00 | 1,128.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,326.50 | 3,270.00 | 1,917.00 | 543.00 | 925.00 | 1,128.00 | |
| 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 | |