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 | 0.5x - 0.5x | 0.5x |
| Selected Fwd Ps Multiple | 0.4x - 0.4x | 0.4x |
| Fair Value | ¥447.04 - ¥494.09 | ¥470.56 |
| Upside | 32.3% - 46.2% | 39.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Kyosha Co., Ltd. | 683,700.0% | TSE:6837 |
| Tachibana Eletech Co., Ltd. | 815,900.0% | TSE:8159 |
| Hirose Electric Co.,Ltd. | 680,600.0% | TSE:6806 |
| Hamamatsu Photonics K.K. | 696,500.0% | TSE:6965 |
| Satori Electric Co., Ltd. | 742,000.0% | TSE:7420 |
| OIZUMI Corporation | 642,800.0% | TSE:6428 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6837 | 8159 | 6806 | 6965 | 7420 | 6428 | |||
| TSE:6837 | TSE:8159 | TSE:6806 | TSE:6965 | TSE:7420 | TSE:6428 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 3.2% | 4.8% | 5.8% | 6.9% | 4.9% | 17.1% | ||
| 3Y CAGR | 12.3% | 12.7% | 7.4% | 6.5% | 11.9% | 18.7% | ||
| Latest Twelve Months | 1.9% | -4.0% | 11.2% | -8.5% | 4.5% | -7.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.3% | 2.9% | 16.7% | 15.8% | 1.1% | 6.1% | ||
| Prior Fiscal Year | -2.0% | 3.5% | 18.9% | 19.3% | 1.5% | 8.6% | ||
| Latest Fiscal Year | 2.5% | 3.7% | 16.0% | 12.3% | 1.5% | 2.5% | ||
| Latest Twelve Months | 3.0% | 3.4% | 18.0% | 10.1% | 1.3% | 3.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.6x | 1.7x | 8.9x | 8.1x | 6.7x | 8.2x | ||
| Price / LTM Sales | 0.2x | 0.3x | 3.2x | 2.2x | 0.2x | 0.4x | ||
| LTM P/E Ratio | 7.2x | 7.7x | 17.9x | 22.2x | 12.5x | 9.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.3x | 3.2x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.8x | 0.9x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.5x | 0.5x | |||||
| (x) LTM Sales | 21,412 | 21,412 | 21,412 | |||||
| (=) Equity Value | 10,086 | 10,617 | 11,148 | |||||
| (/) Shares Outstanding | 22.5 | 22.5 | 22.5 | |||||
| Implied Value Range | 448.36 | 471.96 | 495.56 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 448.36 | 471.96 | 495.56 | 338.00 | ||||
| Upside / (Downside) | 32.7% | 39.6% | 46.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6837 | 8159 | 6806 | 6965 | 7420 | 6428 | |
| Value of Common Equity | 5,565 | 57,214 | 597,704 | 452,324 | 25,300 | 7,603 | |
| (/) Shares Outstanding | 14.5 | 23.1 | 33.8 | 298.8 | 14.4 | 22.5 | |
| Implied Stock Price | 383.00 | 2,480.00 | 17,665.00 | 1,514.00 | 1,763.00 | 338.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 383.00 | 2,480.00 | 17,665.00 | 1,514.00 | 1,763.00 | 338.00 | |
| 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 | |