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 | 0.7x - 0.7x | 0.7x |
| Selected Fwd Ps Multiple | 0.6x - 0.6x | 0.6x |
| Fair Value | ¥3,746 - ¥4,140 | ¥3,943 |
| Upside | -2.2% - 8.1% | 3.0% |
| Benchmarks | Ticker | 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 |
| Japan Elevator Service Holdings Co.,Ltd. | 654,400.0% | TSE:6544 |
| UNIVERSAL ENGEISHA Co., Ltd. | 606,100.0% | TSE:6061 |
| TOPPAN Holdings Inc. | 791,100.0% | TSE:7911 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 7912 | 4384 | 3150 | 6544 | 6061 | 7911 | |||
| TSE:7912 | TSE:4384 | TSE:3150 | TSE:6544 | TSE:6061 | TSE:7911 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 0.3% | 24.4% | 19.8% | 18.7% | 14.4% | 2.8% | ||
| 3Y CAGR | 2.2% | 19.1% | 15.7% | 19.9% | 20.8% | 4.6% | ||
| Latest Twelve Months | 2.2% | 25.0% | 0.8% | 17.9% | 31.2% | 4.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.1% | 2.1% | 9.4% | 9.7% | 9.4% | 5.8% | ||
| Prior Fiscal Year | 6.2% | 3.2% | 7.9% | 9.0% | 10.8% | 3.7% | ||
| Latest Fiscal Year | 7.8% | 4.1% | 11.8% | 10.7% | 9.7% | 4.4% | ||
| Latest Twelve Months | 8.9% | 3.7% | 12.4% | 11.4% | 9.9% | 5.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.1x | 11.0x | 6.8x | 27.1x | 3.8x | 2.5x | ||
| Price / LTM Sales | 0.6x | 1.1x | 1.6x | 5.6x | 1.0x | 0.6x | ||
| LTM P/E Ratio | 6.8x | 29.0x | 12.9x | 49.4x | 10.0x | 12.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 1.1x | 5.6x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.5x | 0.7x | |||||
| Selected Price / Sales Multiple | 0.7x | 0.7x | 0.7x | |||||
| (x) LTM Sales | 1,721,100 | 1,721,100 | 1,721,100 | |||||
| (=) Equity Value | 1,145,810 | 1,206,115 | 1,266,421 | |||||
| (/) Shares Outstanding | 289.3 | 289.3 | 289.3 | |||||
| Implied Value Range | 3,960.43 | 4,168.87 | 4,377.32 | |||||
| FX Rate: JPY/JPY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,960.43 | 4,168.87 | 4,377.32 | 3,828.00 | ||||
| Upside / (Downside) | 3.5% | 8.9% | 14.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 7912 | 4384 | 3150 | 6544 | 6061 | 7911 | |
| Value of Common Equity | 871,620 | 61,638 | 49,692 | 265,480 | 18,818 | 1,107,495 | |
| (/) Shares Outstanding | 453.7 | 57.8 | 23.1 | 89.1 | 4.7 | 289.3 | |
| Implied Stock Price | 1,921.00 | 1,067.00 | 2,151.00 | 2,981.00 | 4,045.00 | 3,828.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,921.00 | 1,067.00 | 2,151.00 | 2,981.00 | 4,045.00 | 3,828.00 | |
| 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 | |