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 | 0.9x - 1.0x | 1.0x |
| Historical Pb Multiple | 0.6x - 0.8x | 0.8x |
| Fair Value | ¥1,921 - ¥2,124 | ¥2,023 |
| Upside | 29.9% - 43.5% | 36.7% |
| Benchmarks | - | Full Ticker |
| Garmin Ltd. | - | NYSE:GRMN |
| Tama Home Co., Ltd. | 141,900.0% | TSE:1419 |
| Rinnai Corporation | 594,700.0% | TSE:5947 |
| Open House Group Co., Ltd. | 328,800.0% | TSE:3288 |
| Eslead Corporation | 887,700.0% | TSE:8877 |
| Nikon Corporation | 773,100.0% | TSE:7731 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| GRMN | 1419 | 5947 | 3288 | 8877 | 7731 | |||
| NYSE:GRMN | TSE:1419 | TSE:5947 | TSE:3288 | TSE:8877 | TSE:7731 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 8.2% | 17.3% | 5.4% | 18.7% | 10.9% | -13.3% | ||
| 3Y CAGR | 9.3% | 6.9% | -1.1% | 10.1% | 18.6% | NM- | ||
| Latest Twelve Months | 9.4% | -18.1% | 45.9% | -21.4% | 52.2% | -54.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 22.8% | 3.0% | 8.2% | 8.9% | 8.0% | 2.4% | ||
| Prior Fiscal Year | 24.7% | 3.4% | 6.1% | 8.0% | 7.7% | 7.2% | ||
| Latest Fiscal Year | 22.4% | 3.5% | 6.2% | 7.2% | 9.4% | 4.5% | ||
| Latest Twelve Months | 22.4% | 2.2% | 7.1% | 6.3% | 10.3% | 2.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 19.1% | 26.6% | 7.5% | 26.9% | 11.3% | 2.7% | ||
| Prior Fiscal Year | 19.5% | 26.5% | 7.4% | 24.4% | 10.5% | 7.4% | ||
| Latest Twelve Months | 19.0% | 15.9% | 8.4% | 18.0% | 14.8% | 2.1% | ||
| Next Fiscal Year | 18.6% | 21.9% | 8.1% | 20.8% | 9.8% | 11.5% | ||
| Two Fiscal Years Forward | 18.5% | 20.2% | 8.1% | 19.6% | 9.2% | 22.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 6.7x | 0.5x | 1.1x | 0.5x | 0.7x | 0.7x | ||
| Price / LTM EPS | 29.7x | 21.1x | 14.8x | 8.6x | 6.4x | 35.8x | ||
| Price / Book | 5.3x | 3.4x | 1.2x | 1.5x | 0.9x | 0.7x | ||
| Price / Fwd Book | 4.8x | 2.5x | 1.1x | 1.3x | 0.9x | 0.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 1.5x | 5.3x | |||||
| Historical P/B Ratio | 0.6x | 0.8x | 0.8x | |||||
| Selected P/B Multiple | 0.9x | 1.0x | 1.0x | |||||
| (x) Book Value | 675,761 | 675,761 | 675,761 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GRMN | 1419 | 5947 | 3288 | 8877 | 7731 | |
| Value of Common Equity | 41,957 | 103,053 | 470,078 | 700,805 | 63,878 | 486,428 | |
| (/) Shares Outstanding | 192.4 | 29.0 | 137.9 | 115.6 | 15.4 | 328.8 | |
| Implied Stock Price | 218.07 | 3,555.00 | 3,410.00 | 6,061.00 | 4,140.00 | 1,479.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 218.07 | 3,555.00 | 3,410.00 | 6,061.00 | 4,140.00 | 1,479.50 | |
| Trading Currency | USD | JPY | JPY | JPY | JPY | JPY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |