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 | 6.5x - 7.2x | 6.8x |
| Historical Pb Multiple | 5.0x - 30.2x | 20.4x |
| Fair Value | ¥2,045 - ¥2,261 | ¥2,153 |
| Upside | 47.8% - 63.3% | 55.6% |
| Benchmarks | - | Full Ticker |
| BRIDGE International Corp. | 703,900.0% | TSE:7039 |
| Tanabe Consulting Group Co.,Ltd. | 964,400.0% | TSE:9644 |
| Link and Motivation Inc. | 217,000.0% | TSE:2170 |
| SMS Co., Ltd. | 217,500.0% | TSE:2175 |
| IR Japan Holdings, Ltd. | 603,500.0% | TSE:6035 |
| Management Solutions co.,Ltd. | 703,300.0% | TSE:7033 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 7039 | 9644 | 2170 | 2175 | 6035 | 7033 | |||
| TSE:7039 | TSE:9644 | TSE:2170 | TSE:2175 | TSE:6035 | TSE:7033 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 27.7% | 11.4% | -4.8% | 43.5% | ||
| 3Y CAGR | 10.3% | 8.8% | 54.5% | 14.6% | -35.2% | 37.8% | ||
| Latest Twelve Months | 2.6% | 42.0% | 29.9% | 7.7% | -23.7% | 9.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.6% | 6.3% | 4.6% | 13.6% | 22.6% | 6.0% | ||
| Prior Fiscal Year | 9.2% | 6.2% | 8.4% | 14.0% | 11.2% | 9.6% | ||
| Latest Fiscal Year | 7.7% | 5.0% | 9.9% | 13.4% | 13.5% | 8.9% | ||
| Latest Twelve Months | 7.7% | 6.5% | 9.9% | 11.3% | 10.0% | 8.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 14.9% | 5.5% | 15.5% | 20.6% | 29.7% | 26.6% | ||
| Prior Fiscal Year | 16.7% | 6.4% | 29.4% | 18.7% | 9.9% | 47.7% | ||
| Latest Twelve Months | 15.5% | 8.6% | 34.4% | 15.7% | 10.3% | 38.0% | ||
| Next Fiscal Year | 21.2% | 9.1% | 35.5% | 11.9% | 40.6% | 35.6% | ||
| Two Fiscal Years Forward | 21.5% | 10.3% | 35.9% | 12.3% | 45.1% | 34.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.7x | 1.2x | 1.2x | 1.4x | 2.1x | 1.3x | ||
| Price / LTM EPS | 8.8x | 18.1x | 12.4x | 12.7x | 20.6x | 14.6x | ||
| Price / Book | 1.3x | 1.6x | 4.0x | 2.0x | 2.1x | 5.0x | ||
| Price / Fwd Book | 1.2x | 1.5x | 3.6x | 1.8x | 1.3x | 3.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.3x | 2.0x | 4.0x | |||||
| Historical P/B Ratio | 5.0x | 20.4x | 30.2x | |||||
| Selected P/B Multiple | 6.5x | 6.8x | 7.2x | |||||
| (x) Book Value | 5,134 | 5,134 | 5,134 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 7039 | 9644 | 2170 | 2175 | 6035 | 7033 | |
| Value of Common Equity | 5,849 | 16,673 | 45,679 | 85,175 | 9,894 | 22,554 | |
| (/) Shares Outstanding | 3.6 | 32.8 | 106.5 | 85.0 | 17.8 | 16.3 | |
| Implied Stock Price | 1,627.00 | 508.00 | 429.00 | 1,002.50 | 557.00 | 1,384.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,627.00 | 508.00 | 429.00 | 1,002.50 | 557.00 | 1,384.00 | |
| 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 | |