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 | 12.3x - 13.6x | 13.0x |
| Selected Fwd P/E Multiple | 9.8x - 10.8x | 10.3x |
| Fair Value | ¥2,328 - ¥2,573 | ¥2,451 |
| Upside | 5.1% - 16.1% | 10.6% |
| Benchmarks | - | Full Ticker |
| Nakamichi Leasing Co., Ltd. | 859,400.0% | SPSE:8594 |
| G Three Holdings Corporation | 364,700.0% | TSE:3647 |
| Nippon Pallet Pool Co., Ltd. | 469,000.0% | TSE:4690 |
| Seiwa Chuo Holdings Corporation | 753,100.0% | TSE:7531 |
| Uematsu Shokai Co.,Ltd. | 991,400.0% | TSE:9914 |
| MARUKA FURUSATO Corporation | 712,800.0% | TSE:7128 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 8594 | 3647 | 4690 | 7531 | 9914 | 7128 | |||
| SPSE:8594 | TSE:3647 | TSE:4690 | TSE:7531 | TSE:9914 | TSE:7128 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 14.8% | NM- | 18.7% | NM- | 2.1% | NM- | ||
| 3Y CAGR | 36.0% | NM- | 5.3% | NM- | NM- | 49.4% | ||
| Latest Twelve Months | 65.0% | -38.4% | -71.2% | -198.1% | 5.4% | -1.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.5% | -80.4% | 6.9% | 0.8% | 0.9% | 2.7% | ||
| Prior Fiscal Year | 1.7% | -41.1% | 11.3% | 0.2% | 0.6% | 2.7% | ||
| Latest Fiscal Year | 2.5% | -286.5% | 7.0% | -0.2% | 1.5% | 2.9% | ||
| Latest Twelve Months | 2.5% | -394.9% | 3.0% | -0.2% | 1.5% | 2.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 41.6x | -3.7x | 1.0x | 4.7x | 26.1x | 3.9x | ||
| Price / LTM Sales | 0.1x | 10.8x | 0.3x | 0.1x | 0.3x | 0.3x | ||
| LTM P/E Ratio | 3.2x | -3.0x | 11.6x | -53.0x | 20.6x | 11.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -53.0x | 3.2x | 20.6x | |||||
| Historical LTM P/E Ratio | 11.5x | 12.1x | 12.7x | |||||
| Selected P/E Multiple | 12.3x | 13.0x | 13.6x | |||||
| (x) LTM Net Income | 4,613 | 4,613 | 4,613 | |||||
| (=) Equity Value | 56,755 | 59,742 | 62,729 | |||||
| (/) Shares Outstanding | 24.0 | 24.0 | 24.0 | |||||
| Implied Value Range | 2,360.64 | 2,484.88 | 2,609.13 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,360.64 | 2,484.88 | 2,609.13 | 2,216.00 | ||||
| Upside / (Downside) | 6.5% | 12.1% | 17.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 8594 | 3647 | 4690 | 7531 | 9914 | 7128 | |
| Value of Common Equity | 3,937 | 2,147 | 2,444 | 5,352 | 1,994 | 53,278 | |
| (/) Shares Outstanding | 7.5 | 18.4 | 1.6 | 3.9 | 2.3 | 24.0 | |
| Implied Stock Price | 528.00 | 117.00 | 1,544.00 | 1,360.00 | 880.00 | 2,216.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 528.00 | 117.00 | 1,544.00 | 1,360.00 | 880.00 | 2,216.00 | |
| 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 | |