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 | 0.4x - 0.5x | 0.4x |
| Selected Fwd Ps Multiple | 0.4x - 0.5x | 0.4x |
| Fair Value | ¥577.17 - ¥637.93 | ¥607.55 |
| Upside | 24.9% - 38.1% | 31.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| V Technology Co., Ltd. | 771,700.0% | TSE:7717 |
| Daishinku Corp. | 696,200.0% | TSE:6962 |
| Taiyo Yuden Co., Ltd. | 697,600.0% | TSE:6976 |
| Hibino Corporation | 246,900.0% | TSE:2469 |
| KOA Corporation | 699,900.0% | TSE:6999 |
| Tamura Corporation | 676,800.0% | TSE:6768 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 7717 | 6962 | 6976 | 2469 | 6999 | 6768 | |||
| TSE:7717 | TSE:6962 | TSE:6976 | TSE:2469 | TSE:6999 | TSE:6768 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -12.3% | 6.7% | 3.9% | 8.3% | 5.1% | 7.4% | ||
| 3Y CAGR | -12.2% | 5.8% | -0.8% | 18.3% | -0.4% | 8.9% | ||
| Latest Twelve Months | 54.7% | 1.8% | 5.8% | 20.1% | -1.1% | 7.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.8% | 7.5% | 7.5% | 0.5% | 5.3% | 1.2% | ||
| Prior Fiscal Year | 0.6% | 8.3% | 2.6% | 1.4% | 4.3% | 2.1% | ||
| Latest Fiscal Year | 2.1% | 4.8% | 0.7% | 3.2% | 0.4% | 2.4% | ||
| Latest Twelve Months | 4.4% | 2.7% | 0.7% | 3.6% | 0.4% | 2.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.3x | 6.1x | 6.8x | 4.7x | 5.8x | 4.9x | ||
| Price / LTM Sales | 0.4x | 0.4x | 0.9x | 0.4x | 0.5x | 0.3x | ||
| LTM P/E Ratio | 9.6x | 15.2x | 127.6x | 11.0x | 119.6x | 11.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 0.4x | 0.9x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.6x | 0.7x | |||||
| Selected Price / Sales Multiple | 0.4x | 0.4x | 0.5x | |||||
| (x) LTM Sales | 114,051 | 114,051 | 114,051 | |||||
| (=) Equity Value | 46,915 | 49,384 | 51,854 | |||||
| (/) Shares Outstanding | 82.3 | 82.3 | 82.3 | |||||
| Implied Value Range | 570.05 | 600.06 | 630.06 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 570.05 | 600.06 | 630.06 | 462.00 | ||||
| Upside / (Downside) | 23.4% | 29.9% | 36.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 7717 | 6962 | 6976 | 2469 | 6999 | 6768 | |
| Value of Common Equity | 21,367 | 16,302 | 296,865 | 22,779 | 30,994 | 38,022 | |
| (/) Shares Outstanding | 9.5 | 31.8 | 124.7 | 9.9 | 37.1 | 82.3 | |
| Implied Stock Price | 2,261.00 | 513.00 | 2,380.00 | 2,293.00 | 835.00 | 462.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,261.00 | 513.00 | 2,380.00 | 2,293.00 | 835.00 | 462.00 | |
| 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 | |