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 | 11.8x - 13.1x | 12.5x |
| Selected Fwd P/E Multiple | 10.7x - 11.9x | 11.3x |
| Fair Value | ¥3,689 - ¥4,078 | ¥3,884 |
| Upside | -13.4% - -4.3% | -8.8% |
| Benchmarks | - | Full Ticker |
| Dai Nippon Printing Co., Ltd. | 791,200.0% | TSE:7912 |
| Raksul Inc. | 438,400.0% | TSE:4384 |
| gremz,Inc. | 315,000.0% | TSE:3150 |
| Environmental Control Center Co.,Ltd. | 465,700.0% | TSE:4657 |
| NJS Co., Ltd. | 232,500.0% | TSE:2325 |
| TOPPAN Holdings Inc. | 791,100.0% | TSE:7911 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 7912 | 4384 | 3150 | 4657 | 2325 | 7911 | |||
| TSE:7912 | TSE:4384 | TSE:3150 | TSE:4657 | TSE:2325 | TSE:7911 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 98.0% | 28.7% | 14.2% | 4.8% | 12.6% | ||
| 3Y CAGR | 64.1% | 136.6% | 46.8% | -1.9% | 3.1% | -3.2% | ||
| Latest Twelve Months | 7.2% | 19.2% | 2.9% | 286.4% | 5.9% | 67.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.1% | 2.1% | 9.4% | 3.3% | 9.4% | 5.8% | ||
| Prior Fiscal Year | 6.2% | 3.2% | 7.9% | -0.8% | 9.1% | 3.7% | ||
| Latest Fiscal Year | 7.8% | 4.1% | 11.8% | 3.9% | 9.4% | 4.4% | ||
| Latest Twelve Months | 8.9% | 3.7% | 12.4% | 2.8% | 9.4% | 5.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.5x | 12.4x | 7.8x | 5.4x | 4.9x | 3.2x | ||
| Price / LTM Sales | 0.6x | 1.2x | 1.8x | 0.3x | 1.7x | 0.7x | ||
| LTM P/E Ratio | 7.2x | 32.2x | 14.5x | 12.1x | 17.7x | 13.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.2x | 14.5x | 32.2x | |||||
| Historical LTM P/E Ratio | 5.4x | 7.4x | 22.9x | |||||
| Selected P/E Multiple | 11.8x | 12.5x | 13.1x | |||||
| (x) LTM Net Income | 89,405 | 89,405 | 89,405 | |||||
| (=) Equity Value | 1,059,125 | 1,114,868 | 1,170,612 | |||||
| (/) Shares Outstanding | 289.3 | 289.3 | 289.3 | |||||
| Implied Value Range | 3,660.81 | 3,853.48 | 4,046.16 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,660.81 | 3,853.48 | 4,046.16 | 4,259.00 | ||||
| Upside / (Downside) | -14.0% | -9.5% | -5.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 7912 | 4384 | 3150 | 4657 | 2325 | 7911 | |
| Value of Common Equity | 930,481 | 68,380 | 55,930 | 2,054 | 37,442 | 1,232,190 | |
| (/) Shares Outstanding | 452.8 | 57.9 | 23.1 | 4.8 | 9.5 | 289.3 | |
| Implied Stock Price | 2,055.00 | 1,182.00 | 2,421.00 | 429.00 | 3,935.00 | 4,259.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,055.00 | 1,182.00 | 2,421.00 | 429.00 | 3,935.00 | 4,259.00 | |
| 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 | |